Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PARK24 Co., Ltd. (4666.T)

Company Dividend Discount ModelIndustry: Industrial - Infrastructure OperationsSector: Industrials

Valuation Snapshot

Stable Growth$1,729.35 - $4,383.13$2,607.36
Multi-Stage$3,535.49 - $3,892.98$3,710.77
Blended Fair Value$3,159.07
Current Price$2,023.50
Upside56.12%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.000.010.040.0259.2359.2456.2552.0943.8139.70
YoY Growth---100.00%-85.71%133.33%-99.97%-0.02%5.31%7.99%18.89%10.37%25.51%
Dividend Yield--0.00%0.00%0.00%0.00%2.90%2.15%2.17%1.91%1.41%1.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)14,597.00
(-) Cash Dividends Paid (M)853.00
(=) Cash Retained (M)13,744.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,919.401,824.631,094.78
Cash Retained (M)13,744.0013,744.0013,744.00
(-) Cash Required (M)-2,919.40-1,824.63-1,094.78
(=) Excess Retained (M)10,824.6011,919.3812,649.23
(/) Shares Outstanding (M)182.66182.66182.66
(=) Excess Retained per Share59.2665.2569.25
LTM Dividend per Share4.674.674.67
(+) Excess Retained per Share59.2665.2569.25
(=) Adjusted Dividend63.9369.9273.92
WACC / Discount Rate4.90%4.90%4.90%
Growth Rate1.16%2.16%3.16%
Fair Value$1,729.35$2,607.36$4,383.13
Upside / Downside-14.54%28.85%116.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)14,597.0014,912.6915,235.2015,564.6915,901.3016,245.2016,732.56
Payout Ratio5.84%22.67%39.51%56.34%73.17%90.00%92.50%
Projected Dividends (M)853.003,381.446,018.858,768.7511,634.7814,620.6815,477.61

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.90%4.90%4.90%
Growth Rate1.16%2.16%3.16%
Year 1 PV (M)3,191.863,223.413,254.97
Year 2 PV (M)5,362.885,469.435,577.02
Year 3 PV (M)7,375.047,595.927,821.17
Year 4 PV (M)9,236.929,607.619,989.33
Year 5 PV (M)10,956.6811,509.0312,083.43
PV of Terminal Value (M)609,668.30640,403.02672,364.95
Equity Value (M)645,791.69677,808.42711,090.87
Shares Outstanding (M)182.66182.66182.66
Fair Value$3,535.49$3,710.77$3,892.98
Upside / Downside74.72%83.38%92.39%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%