Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Goodyear (Thailand) Public Company Limited (GYT.BK)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,716.49 - $6,385.60$5,170.75
Multi-Stage$903.00 - $989.23$945.32
Blended Fair Value$3,058.03
Current Price$195.00
Upside1,468.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.96%-9.97%7.000.000.000.000.005.0020.0020.0020.0020.00
YoY Growth--0.00%0.00%0.00%0.00%-100.00%-75.00%0.00%0.00%0.00%0.00%
Dividend Yield--4.02%0.00%0.00%0.00%0.00%2.53%5.56%4.93%4.20%4.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)238.82
(-) Cash Dividends Paid (M)54.76
(=) Cash Retained (M)184.06
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)47.7629.8517.91
Cash Retained (M)184.06184.06184.06
(-) Cash Required (M)-47.76-29.85-17.91
(=) Excess Retained (M)136.29154.20166.14
(/) Shares Outstanding (M)7.407.407.40
(=) Excess Retained per Share18.4220.8422.45
LTM Dividend per Share7.407.407.40
(+) Excess Retained per Share18.4220.8422.45
(=) Adjusted Dividend25.8228.2429.85
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.96%5.96%6.96%
Fair Value$1,716.49$5,170.75$6,385.60
Upside / Downside780.25%2,551.67%3,174.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)238.82253.05268.14284.12301.06319.00328.57
Payout Ratio22.93%36.34%49.76%63.17%76.59%90.00%92.50%
Projected Dividends (M)54.7691.97133.42179.48230.57287.10303.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.96%5.96%6.96%
Year 1 PV (M)85.5186.3287.14
Year 2 PV (M)115.33117.54119.77
Year 3 PV (M)144.26148.42152.66
Year 4 PV (M)172.30178.96185.81
Year 5 PV (M)199.47209.16219.22
PV of Terminal Value (M)5,965.706,255.356,556.15
Equity Value (M)6,682.576,995.757,320.74
Shares Outstanding (M)7.407.407.40
Fair Value$903.00$945.32$989.23
Upside / Downside363.08%384.78%407.30%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%