Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Siam Global House Public Company Limited (GLOBAL-R.BK)

Company Dividend Discount ModelIndustry: Home ImprovementSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$6.34 - $12.65$8.81
Multi-Stage$8.89 - $9.75$9.31
Blended Fair Value$9.06
Current Price$7.60
Upside19.20%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.19%33.54%0.160.230.220.150.160.150.130.110.030.01
YoY Growth---28.64%4.27%43.97%-5.57%4.86%15.97%17.10%281.58%227.98%0.00%
Dividend Yield--2.41%1.41%1.27%0.74%0.90%2.04%0.98%0.96%0.25%0.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,057.96
(-) Cash Dividends Paid (M)958.57
(=) Cash Retained (M)1,099.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)411.59257.24154.35
Cash Retained (M)1,099.381,099.381,099.38
(-) Cash Required (M)-411.59-257.24-154.35
(=) Excess Retained (M)687.79842.14945.04
(/) Shares Outstanding (M)5,401.935,401.935,401.93
(=) Excess Retained per Share0.130.160.17
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share0.130.160.17
(=) Adjusted Dividend0.300.330.35
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate1.84%2.84%3.84%
Fair Value$6.34$8.81$12.65
Upside / Downside-16.53%15.87%66.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,057.962,116.312,176.322,238.032,301.502,366.762,437.76
Payout Ratio46.58%55.26%63.95%72.63%81.32%90.00%92.50%
Projected Dividends (M)958.571,169.541,391.701,625.521,871.482,130.082,254.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate1.84%2.84%3.84%
Year 1 PV (M)1,085.151,095.811,106.46
Year 2 PV (M)1,198.111,221.761,245.63
Year 3 PV (M)1,298.431,337.061,376.45
Year 4 PV (M)1,387.041,442.331,499.26
Year 5 PV (M)1,464.791,538.141,614.39
PV of Terminal Value (M)41,589.8443,672.3545,837.46
Equity Value (M)48,023.3750,307.4552,679.65
Shares Outstanding (M)5,401.935,401.935,401.93
Fair Value$8.89$9.31$9.75
Upside / Downside16.97%22.54%28.32%

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%