Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

HK Electric Investments and HK Electric Investments Limited (2638.HK)

Company Dividend Discount ModelIndustry: Regulated ElectricSector: Utilities

Valuation Snapshot

Stable Growth$9.62 - $17.11$12.78
Multi-Stage$18.21 - $19.98$19.08
Blended Fair Value$15.93
Current Price$5.73
Upside177.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.34%6.84%0.320.320.320.320.320.360.400.400.400.40
YoY Growth--0.00%0.00%0.00%0.00%-11.17%-9.95%0.00%0.00%0.60%140.73%
Dividend Yield--6.04%6.67%6.19%4.19%4.20%4.69%5.07%5.60%6.26%6.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,286.00
(-) Cash Dividends Paid (M)5,660.00
(=) Cash Retained (M)626.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,257.20785.75471.45
Cash Retained (M)626.00626.00626.00
(-) Cash Required (M)-1,257.20-785.75-471.45
(=) Excess Retained (M)-631.20-159.75154.55
(/) Shares Outstanding (M)8,836.208,836.208,836.20
(=) Excess Retained per Share-0.07-0.020.02
LTM Dividend per Share0.640.640.64
(+) Excess Retained per Share-0.07-0.020.02
(=) Adjusted Dividend0.570.620.66
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate0.34%1.34%2.34%
Fair Value$9.62$12.78$17.11
Upside / Downside67.87%123.00%198.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,286.006,370.386,455.886,542.546,630.366,719.366,920.94
Payout Ratio90.04%90.03%90.02%90.02%90.01%90.00%92.50%
Projected Dividends (M)5,660.005,735.455,811.905,889.375,967.876,047.426,401.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate0.34%1.34%2.34%
Year 1 PV (M)5,343.345,396.595,449.84
Year 2 PV (M)5,044.395,145.445,247.48
Year 3 PV (M)4,762.174,905.975,052.64
Year 4 PV (M)4,495.744,677.654,865.03
Year 5 PV (M)4,244.214,459.964,684.39
PV of Terminal Value (M)137,017.90143,982.87151,228.25
Equity Value (M)160,907.75168,568.47176,527.62
Shares Outstanding (M)8,836.208,836.208,836.20
Fair Value$18.21$19.08$19.98
Upside / Downside217.80%232.93%248.65%

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%