Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Giant Network Group Co., Ltd. (002558.SZ)

Company Dividend Discount ModelIndustry: Electronic Gaming & MultimediaSector: Technology

Valuation Snapshot

Stable Growth$165.83 - $195.56$183.18
Multi-Stage$99.78 - $110.01$104.80
Blended Fair Value$143.99
Current Price$45.18
Upside218.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.20%52.99%0.240.320.180.180.150.200.240.200.000.00
YoY Growth---24.19%79.20%-1.56%21.99%-24.71%-16.11%19.52%313,062.81%145.92%-99.26%
Dividend Yield--1.73%2.58%1.36%1.80%1.03%1.19%1.04%0.62%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,770.92
(-) Cash Dividends Paid (M)256.15
(=) Cash Retained (M)1,514.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)354.18221.36132.82
Cash Retained (M)1,514.771,514.771,514.77
(-) Cash Required (M)-354.18-221.36-132.82
(=) Excess Retained (M)1,160.581,293.401,381.95
(/) Shares Outstanding (M)1,718.801,718.801,718.80
(=) Excess Retained per Share0.680.750.80
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.680.750.80
(=) Adjusted Dividend0.820.900.95
WACC / Discount Rate0.89%0.89%0.89%
Growth Rate0.59%1.59%2.59%
Fair Value$165.83$183.18$195.56
Upside / Downside267.05%305.45%332.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,770.921,799.161,827.861,857.011,886.631,916.731,974.23
Payout Ratio14.46%29.57%44.68%59.79%74.89%90.00%92.50%
Projected Dividends (M)256.15532.04816.661,110.231,412.951,725.051,826.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.89%0.89%0.89%
Growth Rate0.59%1.59%2.59%
Year 1 PV (M)522.15527.34532.53
Year 2 PV (M)786.59802.31818.18
Year 3 PV (M)1,049.481,081.091,113.33
Year 4 PV (M)1,310.821,363.721,418.21
Year 5 PV (M)1,570.611,650.251,733.08
PV of Terminal Value (M)166,266.99174,697.12183,465.77
Equity Value (M)171,506.65180,121.83189,081.10
Shares Outstanding (M)1,718.801,718.801,718.80
Fair Value$99.78$104.80$110.01
Upside / Downside120.86%131.95%143.49%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%