Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

AEON Thana Sinsap (Thailand) Public Company Limited (AEONTS-R.BK)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$145.61 - $243.94$188.80
Multi-Stage$265.97 - $292.60$279.03
Blended Fair Value$233.91
Current Price$108.00
Upside116.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS2.30%4.89%5.565.555.225.234.494.964.783.513.483.45
YoY Growth--0.25%6.30%-0.21%16.51%-9.56%3.75%36.27%1.03%0.68%-0.02%
Dividend Yield--5.40%3.74%2.62%2.74%2.22%3.57%2.32%2.22%3.10%3.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,077.42
(-) Cash Dividends Paid (M)647.50
(=) Cash Retained (M)2,429.92
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)615.48384.68230.81
Cash Retained (M)2,429.922,429.922,429.92
(-) Cash Required (M)-615.48-384.68-230.81
(=) Excess Retained (M)1,814.442,045.242,199.12
(/) Shares Outstanding (M)249.83249.83249.83
(=) Excess Retained per Share7.268.198.80
LTM Dividend per Share2.592.592.59
(+) Excess Retained per Share7.268.198.80
(=) Adjusted Dividend9.8510.7811.39
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate-0.16%0.84%1.84%
Fair Value$145.61$188.80$243.94
Upside / Downside34.83%74.82%125.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,077.423,103.283,129.363,155.653,182.173,208.913,305.18
Payout Ratio21.04%34.83%48.62%62.42%76.21%90.00%92.50%
Projected Dividends (M)647.501,080.941,521.621,969.642,425.072,888.023,057.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate-0.16%0.84%1.84%
Year 1 PV (M)1,003.991,014.041,024.10
Year 2 PV (M)1,312.681,339.111,365.80
Year 3 PV (M)1,578.211,626.111,674.97
Year 4 PV (M)1,804.811,878.211,953.83
Year 5 PV (M)1,996.332,098.332,204.46
PV of Terminal Value (M)58,752.3761,754.2264,877.54
Equity Value (M)66,448.4069,710.0373,100.69
Shares Outstanding (M)249.83249.83249.83
Fair Value$265.97$279.03$292.60
Upside / Downside146.27%158.36%170.92%

High-Yield Dividend Screener

« Prev Page 21 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
GATXGATX Corporation1.45%$2.4728.36%
SFStifel Financial Corp.1.45%$1.8630.82%
0HFN.LAnalog Devices, Inc.1.44%$3.9084.88%
HAYNHaynes International, Inc.1.44%$0.8830.16%
0I58.LCummins Inc.1.43%$7.4238.53%
0HRJ.LCSX Corporation1.42%$0.5133.32%
OLEDUniversal Display Corporation1.42%$1.7337.24%
BBWBuild-A-Bear Workshop, Inc.1.41%$0.8619.50%
LBCLuther Burbank Corporation1.41%$0.1317.07%
SNDRSchneider National, Inc.1.41%$0.3858.72%
0R13.LChurch & Dwight Co., Inc.1.40%$1.1636.55%
COHNCohen & Company Inc.1.40%$0.3548.05%
HLIHoulihan Lokey, Inc.1.40%$2.4839.81%
PATKPatrick Industries, Inc.1.40%$1.5444.05%
CXTCrane NXT, Co.1.39%$0.6624.82%
ESBAEmpire State Realty OP, L.P.1.39%$0.0949.94%
MMSMaximus, Inc.1.39%$1.2121.54%
WYNNWynn Resorts, Limited1.39%$1.7034.98%
ATENA10 Networks, Inc.1.38%$0.2434.61%
HYACHaymaker Acquisition Corp. III1.38%$0.1637.41%
ISTRInvestar Holding Corporation1.38%$0.3618.11%
MCYMercury General Corporation1.38%$1.2716.00%
ACUAcme United Corporation1.37%$0.5528.31%
DEDeere & Company1.36%$6.3434.22%
HYAC-UNHaymaker Acquisition Corp. 41.36%$0.1637.41%
RTXRTX Corporation1.36%$2.5652.52%
0HIN.LAssurant, Inc.1.35%$3.2219.47%
ALAir Lease Corporation1.35%$0.869.51%
BGCPBGC Partners, Inc.1.34%$0.0611.88%
ESRTEmpire State Realty Trust, Inc.1.34%$0.0949.94%
HUMHumana Inc.1.34%$3.5533.23%
ZEUSOlympic Steel, Inc.1.34%$0.5950.16%
0K9L.LNucor Corporation1.33%$2.2231.04%
BYByline Bancorp, Inc.1.33%$0.3913.97%
LPXLouisiana-Pacific Corporation1.33%$1.0935.19%
OPOFOld Point Financial Corporation1.33%$0.5632.91%
WSMWilliams-Sonoma, Inc.1.33%$2.5027.85%
RUSHARush Enterprises, Inc.1.32%$0.7121.15%
VLEOXValue Line Small Cap Opportunities Fund, Inc. Investor Class1.32%$0.7956.29%
0IW7.LGlobal Payments Inc.1.31%$1.0113.82%
APOApollo Global Management, Inc.1.31%$1.9227.59%
EMPEntergy Mississippi, Inc. 1M BD 661.31%$0.276.72%
NDSNNordson Corporation1.31%$3.1536.67%
ROKRockwell Automation, Inc.1.31%$5.2368.01%
UMBFUMB Financial Corporation1.31%$1.5218.87%
0L3I.LThe Charles Schwab Corporation1.30%$1.2928.42%
0R2X.LCorning Incorporated1.30%$1.1572.69%
EBAYeBay Inc.1.30%$1.1324.20%
GGGGraco Inc.1.30%$1.0736.31%
HESHess Corporation1.30%$1.9426.90%