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$9.04 - $13.63$11.21
Multi-Stage$11.66 - $12.78$12.21
Blended Fair Value$11.71
Current Price$45.18
Upside-74.08%
DecisionDon't Buy

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 Rate9.77%9.77%9.77%
Growth Rate0.59%1.59%2.59%
Fair Value$9.04$11.21$13.63
Upside / Downside-79.99%-75.20%-69.83%

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 Rate9.77%9.77%9.77%
Growth Rate0.59%1.59%2.59%
Year 1 PV (M)479.92484.69489.46
Year 2 PV (M)664.50677.78691.19
Year 3 PV (M)814.88839.42864.46
Year 4 PV (M)935.48973.241,012.13
Year 5 PV (M)1,030.231,082.471,136.80
PV of Terminal Value (M)16,113.3716,930.3517,780.15
Equity Value (M)20,038.3920,987.9621,974.18
Shares Outstanding (M)1,718.801,718.801,718.80
Fair Value$11.66$12.21$12.78
Upside / Downside-74.20%-72.97%-71.70%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%