Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

GenusPlus Group Limited (GNP.AX)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$50.74 - $59.78$56.02
Multi-Stage$37.13 - $40.75$38.91
Blended Fair Value$47.46
Current Price$4.01
Upside1,083.65%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20252024202320222021202020192018
DPS29.28%0.00%0.020.020.020.020.000.010.000.000.000.00
YoY Growth--25.00%11.72%13.60%0.00%-100.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.61%0.96%1.56%1.21%0.00%0.68%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)54.63
(-) Cash Dividends Paid (M)8.00
(=) Cash Retained (M)46.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10.936.834.10
Cash Retained (M)46.6346.6346.63
(-) Cash Required (M)-10.93-6.83-4.10
(=) Excess Retained (M)35.7139.8042.54
(/) Shares Outstanding (M)181.75181.75181.75
(=) Excess Retained per Share0.200.220.23
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.200.220.23
(=) Adjusted Dividend0.240.260.28
WACC / Discount Rate0.74%0.74%0.74%
Growth Rate5.50%6.50%7.50%
Fair Value$50.74$56.02$59.78
Upside / Downside1,165.31%1,297.05%1,390.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)54.6358.1861.9665.9970.2874.8577.10
Payout Ratio14.64%29.71%44.78%59.86%74.93%90.00%92.50%
Projected Dividends (M)8.0017.2927.7539.5052.6667.3671.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.74%0.74%0.74%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)17.0017.1617.32
Year 2 PV (M)26.8327.3427.86
Year 3 PV (M)37.5538.6339.73
Year 4 PV (M)49.2351.1253.07
Year 5 PV (M)61.9364.9268.02
PV of Terminal Value (M)6,555.526,872.157,200.90
Equity Value (M)6,748.067,071.337,406.91
Shares Outstanding (M)181.75181.75181.75
Fair Value$37.13$38.91$40.75
Upside / Downside825.90%870.25%916.30%

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%