Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Shangri-La Asia Limited (0069.HK)

Company Dividend Discount ModelIndustry: Travel LodgingSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1.21 - $2.39$1.67
Multi-Stage$5.87 - $6.49$6.17
Blended Fair Value$3.92
Current Price$0.54
Upside621.16%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.00%8.57%0.030.000.000.000.000.030.020.020.010.01
YoY Growth--0.00%0.00%0.00%0.00%-100.00%15.73%35.84%40.03%-9.09%25.77%
Dividend Yield--3.75%0.00%0.00%0.00%0.00%2.72%1.65%0.80%1.22%1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)272.08
(-) Cash Dividends Paid (M)91.65
(=) Cash Retained (M)180.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)54.4234.0120.41
Cash Retained (M)180.43180.43180.43
(-) Cash Required (M)-54.42-34.01-20.41
(=) Excess Retained (M)126.01146.42160.02
(/) Shares Outstanding (M)3,585.313,585.313,585.31
(=) Excess Retained per Share0.040.040.04
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.040.040.04
(=) Adjusted Dividend0.060.070.07
WACC / Discount Rate3.30%3.30%3.30%
Growth Rate-1.66%-0.66%0.34%
Fair Value$1.21$1.67$2.39
Upside / Downside121.71%206.94%338.77%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)272.08270.29268.52266.76265.01263.27271.17
Payout Ratio33.68%44.95%56.21%67.47%78.74%90.00%92.50%
Projected Dividends (M)91.65121.49150.94179.99208.66236.94250.83

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.30%3.30%3.30%
Growth Rate-1.66%-0.66%0.34%
Year 1 PV (M)116.43117.61118.80
Year 2 PV (M)138.62141.46144.32
Year 3 PV (M)158.42163.30168.29
Year 4 PV (M)176.00183.27190.76
Year 5 PV (M)191.54201.47211.82
PV of Terminal Value (M)20,276.2721,328.3422,423.63
Equity Value (M)21,057.2922,135.4623,257.61
Shares Outstanding (M)3,585.313,585.313,585.31
Fair Value$5.87$6.17$6.49
Upside / Downside980.07%1,035.37%1,092.93%

High-Yield Dividend Screener

« Prev Page 18 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HBCPHome Bancorp, Inc.1.92%$1.1019.54%
SLMSLM Corporation1.92%$0.5317.47%
UVEUniversal Insurance Holdings, Inc.1.92%$0.6114.30%
WALWestern Alliance Bancorporation1.92%$1.6420.05%
0JZ1.LMasco Corporation1.91%$1.2331.44%
0L8B.LSouthern Copper Corporation1.91%$2.8060.30%
BKRBaker Hughes Company1.91%$0.9030.82%
BPACBullpen Parlay Acquisition Company1.91%$0.2036.09%
ELVElevance Health Inc.1.91%$6.7527.56%
NGVCNatural Grocers by Vitamin Cottage, Inc.1.91%$0.4723.70%
SYBTStock Yards Bancorp, Inc.1.91%$1.2527.22%
0JVQ.LLowe's Companies, Inc.1.90%$4.6738.55%
ATERXAB Sustainable Global Thematic Fund Class R1.90%$2.8436.57%
BLLBall Corporation1.90%$1.329.47%
EAIEntergy Arkansas, Inc. 1M BD 4.875%661.90%$0.409.71%
MMCMarsh & McLennan Companies, Inc.1.90%$3.4741.48%
THOThor Industries, Inc.1.90%$2.0037.63%
TRGPTarga Resources Corp.1.90%$3.5546.50%
TTCThe Toro Company1.90%$1.5245.26%
0K8M.LNorfolk Southern Corporation1.89%$5.4241.12%
FDXFedEx Corporation1.89%$5.5432.63%
ALLThe Allstate Corporation1.87%$3.8112.13%
BERYBerry Global Group, Inc.1.87%$1.2624.23%
NHCNational HealthCare Corporation1.87%$2.4437.72%
PRDOPerdoceo Education Corporation1.87%$0.5423.03%
ABTAbbott Laboratories1.86%$2.3128.93%
TNETTriNet Group, Inc.1.86%$1.0638.35%
BTMDbiote Corp.1.85%$0.055.82%
WDFCWD-40 Company1.85%$3.6554.36%
AMTBAmerant Bancorp Inc.1.84%$0.3622.80%
BNHBrookfield Finance Inc. 4.625%1.84%$0.3070.51%
MGRCMcGrath RentCorp1.84%$1.9332.75%
NATINational Instruments Corporation1.84%$1.1082.38%
OTISOtis Worldwide Corporation1.84%$1.6347.44%
WSWorthington Steel, Inc.1.84%$0.6526.98%
KBHKB Home1.83%$1.0513.68%
WRBW. R. Berkley Corporation1.83%$1.2726.69%
PIPRPiper Sandler Companies1.82%$6.3647.91%
SFBSServisFirst Bancshares, Inc.1.82%$1.3027.90%
YUMYum! Brands, Inc.1.82%$2.7354.40%
LVSLas Vegas Sands Corp.1.81%$1.1851.99%
HNVRHanover Bancorp, Inc.1.80%$0.4126.32%
TSCOTractor Supply Company1.79%$0.9143.76%
CLIMack-Cali Realty Corporation1.78%$0.3321.71%
RRRRed Rock Resorts, Inc.1.78%$1.1260.48%
SBRSabine Royalty Trust1.78%$1.2523.02%
TMUST-Mobile US, Inc.1.78%$3.5533.70%
BWFGBankwell Financial Group, Inc.1.77%$0.8021.59%
DGXQuest Diagnostics Incorporated1.77%$3.0735.81%
JPMJPMorgan Chase & Co.1.77%$5.7527.69%