Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

The Pacific Securities Co., Ltd (601099.SS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$0.14 - $0.19$0.17
Multi-Stage$0.26 - $0.29$0.28
Blended Fair Value$0.22
Current Price$4.58
Upside-95.16%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-68.34%-25.04%0.000.000.010.020.060.090.120.130.150.04
YoY Growth---47.13%-93.43%-47.14%-74.80%-31.26%-24.74%-10.29%-10.47%304.04%620.85%
Dividend Yield--0.01%0.02%0.32%0.54%1.92%2.73%2.81%4.66%3.24%0.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)329.42
(-) Cash Dividends Paid (M)3.56
(=) Cash Retained (M)325.86
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)65.8841.1824.71
Cash Retained (M)325.86325.86325.86
(-) Cash Required (M)-65.88-41.18-24.71
(=) Excess Retained (M)259.98284.68301.15
(/) Shares Outstanding (M)6,805.286,805.286,805.28
(=) Excess Retained per Share0.040.040.04
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.040.040.04
(=) Adjusted Dividend0.040.040.04
WACC / Discount Rate9.78%9.78%9.78%
Growth Rate-13.57%-12.57%-11.57%
Fair Value$0.14$0.17$0.19
Upside / Downside-96.87%-96.38%-95.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)329.42288.00251.79220.13192.46168.26173.31
Payout Ratio1.08%18.86%36.65%54.43%72.22%90.00%92.50%
Projected Dividends (M)3.5654.3392.27119.82138.98151.43160.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.78%9.78%9.78%
Growth Rate-13.57%-12.57%-11.57%
Year 1 PV (M)48.9249.4950.06
Year 2 PV (M)74.8376.5778.33
Year 3 PV (M)87.5190.5893.72
Year 4 PV (M)91.4095.71100.16
Year 5 PV (M)89.6894.99100.55
PV of Terminal Value (M)1,401.301,484.261,571.11
Equity Value (M)1,793.651,891.611,993.94
Shares Outstanding (M)6,805.286,805.286,805.28
Fair Value$0.26$0.28$0.29
Upside / Downside-94.25%-93.93%-93.60%

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%