Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Lenovo Group Limited (0992.HK)

Company Dividend Discount ModelIndustry: Computer HardwareSector: Technology

Valuation Snapshot

Stable Growth$1.78 - $3.25$2.39
Multi-Stage$1.53 - $1.68$1.60
Blended Fair Value$1.99
Current Price$1.48
Upside34.72%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.95%6.41%0.040.040.040.040.030.030.030.030.030.03
YoY Growth--4.30%0.77%20.88%10.26%-0.12%7.53%6.20%1.02%-0.65%16.04%
Dividend Yield--3.72%3.04%4.09%3.76%2.77%5.77%3.74%5.16%4.38%4.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,628.25
(-) Cash Dividends Paid (M)134.48
(=) Cash Retained (M)1,493.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)325.65203.53122.12
Cash Retained (M)1,493.771,493.771,493.77
(-) Cash Required (M)-325.65-203.53-122.12
(=) Excess Retained (M)1,168.121,290.241,371.65
(/) Shares Outstanding (M)13,620.2213,620.2213,620.22
(=) Excess Retained per Share0.090.090.10
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.090.090.10
(=) Adjusted Dividend0.100.100.11
WACC / Discount Rate10.03%10.03%10.03%
Growth Rate4.41%5.41%6.41%
Fair Value$1.78$2.39$3.25
Upside / Downside20.02%61.20%119.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,628.251,716.291,809.091,906.902,010.012,118.692,182.25
Payout Ratio8.26%24.61%40.96%57.30%73.65%90.00%92.50%
Projected Dividends (M)134.48422.33740.921,092.731,480.411,906.822,018.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.03%10.03%10.03%
Growth Rate4.41%5.41%6.41%
Year 1 PV (M)380.20383.84387.48
Year 2 PV (M)600.46612.02623.68
Year 3 PV (M)797.22820.35843.92
Year 4 PV (M)972.311,010.101,048.98
Year 5 PV (M)1,127.431,182.461,239.63
PV of Terminal Value (M)16,981.3017,810.2618,671.28
Equity Value (M)20,858.9221,819.0222,814.97
Shares Outstanding (M)13,620.2213,620.2213,620.22
Fair Value$1.53$1.60$1.68
Upside / Downside3.48%8.24%13.18%

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%