Definitive Analysis
| Stable Growth | $6,155.86 - $14,632.49 | $13,712.79 |
| Multi-Stage | $2,172.02 - $2,376.12 | $2,272.20 |
| Blended Fair Value | $7,992.50 | |
| Current Price | $380.00 | |
| Upside | 2,003.29% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 35.78% | 22.32% | 30.00 | 35.00 | 15.00 | 25.00 | 3.50 | 6.50 | 6.00 | 3.00 | 4.00 | 3.00 |
| YoY Growth | - | - | -14.29% | 133.33% | -40.00% | 614.29% | -46.15% | 8.33% | 100.00% | -25.00% | 33.33% | -25.00% |
| Dividend Yield | - | - | 7.61% | 7.00% | 4.90% | 8.06% | 2.45% | 4.22% | 3.85% | 2.16% | 4.60% | 2.52% |
| Net Income To Common (M) | 172,904.37 |
| (-) Cash Dividends Paid (M) | 90,000.00 |
| (=) Cash Retained (M) | 82,904.37 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 34,580.87 | 21,613.05 | 12,967.83 |
| Cash Retained (M) | 82,904.37 | 82,904.37 | 82,904.37 |
| (-) Cash Required (M) | -34,580.87 | -21,613.05 | -12,967.83 |
| (=) Excess Retained (M) | 48,323.50 | 61,291.32 | 69,936.54 |
| (/) Shares Outstanding (M) | 2,350.00 | 2,350.00 | 2,350.00 |
| (=) Excess Retained per Share | 20.56 | 26.08 | 29.76 |
| LTM Dividend per Share | 38.30 | 38.30 | 38.30 |
| (+) Excess Retained per Share | 20.56 | 26.08 | 29.76 |
| (=) Adjusted Dividend | 58.86 | 64.38 | 68.06 |
| WACC / Discount Rate | 6.51% | 6.51% | 6.51% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $6,155.86 | $13,712.79 | $14,632.49 |
| Upside / Downside | 1,519.96% | 3,508.63% | 3,750.66% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 172,904.37 | 184,143.16 | 196,112.46 | 208,859.77 | 222,435.66 | 236,893.97 | 244,000.79 |
| Payout Ratio | 52.05% | 59.64% | 67.23% | 74.82% | 82.41% | 90.00% | 92.50% |
| Projected Dividends (M) | 90,000.00 | 109,825.77 | 131,848.64 | 156,270.46 | 183,310.07 | 213,204.58 | 225,700.73 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.51% | 6.51% | 6.51% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 102,146.09 | 103,114.30 | 104,082.51 |
| Year 2 PV (M) | 114,054.02 | 116,226.43 | 118,419.34 |
| Year 3 PV (M) | 125,727.23 | 129,336.41 | 133,014.01 |
| Year 4 PV (M) | 137,169.09 | 142,444.23 | 147,870.07 |
| Year 5 PV (M) | 148,382.93 | 155,549.89 | 162,991.13 |
| PV of Terminal Value (M) | 4,476,778.78 | 4,693,008.86 | 4,917,514.59 |
| Equity Value (M) | 5,104,258.15 | 5,339,680.12 | 5,583,891.64 |
| Shares Outstanding (M) | 2,350.00 | 2,350.00 | 2,350.00 |
| Fair Value | $2,172.02 | $2,272.20 | $2,376.12 |
| Upside / Downside | 471.59% | 497.95% | 525.30% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| TC.BK | Tropical Canning (Thailand) Public Company Limited | 6.05% | $0.30 | 42.33% |
| 8984.T | Daiwa House REIT Investment Corporation | 6.04% | $8,653.99 | 81.69% |
| 0R40.L | Rai Way S.p.A. | 6.03% | $0.33 | 99.60% |
| 3600.HK | Modern Dental Group Limited | 6.03% | $0.32 | 34.31% |
| 003460.KS | Yuhwa Securities co.,ltd. | 6.02% | $162.45 | 83.00% |
| 298540.KQ | The Nature Holdings Co., Ltd. | 6.02% | $521.44 | 76.58% |
| 6263.TWO | Planet Technology Corporation | 6.02% | $7.86 | 95.87% |
| NZX.NZ | NZX Limited | 6.02% | $0.09 | 77.46% |
| WLMM3.SA | WLM Participações e Comércio de Máquinas e Veículos S.A. | 6.02% | $1.23 | 40.06% |
| 1760.HK | Intron Technology Holdings Limited | 6.01% | $0.12 | 30.56% |
| 5209.KL | Gas Malaysia Berhad | 6.01% | $0.26 | 82.61% |
| ALLAN.PA | Lanson-BCC | 6.01% | $1.96 | 26.09% |
| QAMC.QA | Qatar Aluminium Manufacturing Company Q.P.S.C. | 6.00% | $0.10 | 74.36% |
| 0237.HK | Safety Godown Company, Limited | 5.99% | $0.12 | 71.07% |
| 8986.T | Daiwa Securities Living Investment Corporation | 5.99% | $6,829.90 | 63.32% |
| ASX.AX | ASX Limited | 5.99% | $3.08 | 67.16% |
| MKP.TO | MCAN Mortgage Corporation | 5.99% | $1.35 | 74.01% |
| 0QMU.L | Compagnie Financière Richemont S.A. | 5.98% | $6.91 | 67.79% |
| 8924.TWO | O-TA Precision Industry Co., Ltd. | 5.98% | $4.29 | 80.38% |
| FMTY14.MX | Fibra Mty, S.A.P.I. de C.V. | 5.98% | $0.93 | 46.45% |
| HUMAN.BK | Humanica Public Company Limited | 5.98% | $0.30 | 74.76% |
| 603368.SS | Guangxi LiuYao Group Co., Ltd | 5.97% | $1.06 | 53.83% |
| 6069.HK | SY Holdings Group Limited | 5.97% | $0.67 | 97.72% |
| ASII.JK | PT Astra International Tbk | 5.97% | $405.75 | 50.28% |
| PXT.TO | Parex Resources Inc. | 5.97% | $1.12 | 86.22% |
| SB | Safe Bulkers, Inc. | 5.97% | $0.29 | 64.01% |
| 1562.KL | Sports Toto Berhad | 5.96% | $0.08 | 49.23% |
| 8442.TW | WW Holding Inc. | 5.96% | $4.19 | 72.79% |
| NTV.BK | Nonthavej Hospital Public Company Limited | 5.96% | $1.37 | 66.11% |
| WLE.AX | WAM Leaders Limited | 5.96% | $0.08 | 8.04% |
| 094280.KS | Hyosung ITX Co. Ltd. | 5.95% | $751.76 | 70.97% |
| O3P.DE | Österreichische Post AG | 5.95% | $1.88 | 98.14% |
| PWO.DE | PWO AG | 5.95% | $1.75 | 48.89% |
| 0898.HK | Multifield International Holdings Limited | 5.94% | $0.06 | 9.32% |
| 1155.KL | Malayan Banking Berhad | 5.94% | $0.62 | 72.18% |
| PORT3.SA | Wilson Sons S.A. | 5.94% | $1.11 | 73.49% |
| 009680.KS | Motonic Corporation | 5.93% | $599.08 | 42.49% |
| 3010.SR | Arabian Cement Company | 5.93% | $1.29 | 91.83% |
| PGW.NZ | PGG Wrightson Limited | 5.93% | $0.13 | 70.38% |
| 0GX2.L | Neurones S.A. | 5.92% | $2.49 | 61.25% |
| 4012.SR | Thob Al Aseel Company | 5.92% | $0.20 | 89.05% |
| 9585.SR | Mulkia Investment Co. | 5.92% | $2.01 | 37.97% |
| HEN.DE | Henkel AG & Co. KGaA | 5.92% | $3.87 | 41.88% |
| KKP.BK | Kiatnakin Phatra Bank Public Company Limited | 5.92% | $4.02 | 63.80% |
| 030000.KS | Cheil Worldwide Inc. | 5.91% | $1,232.93 | 68.46% |
| 0RCW.L | Kid ASA | 5.91% | $8.00 | 99.60% |
| ARSA.ME | Arsagera Asset Management | 5.91% | $0.50 | 52.65% |
| DBM.TO | Doman Building Materials Group Ltd. | 5.91% | $0.56 | 65.99% |
| DU.AE | Emirates Integrated Telecommunications Company PJSC | 5.91% | $0.58 | 95.05% |
| NXR-UN.TO | Nexus Industrial REIT | 5.91% | $0.47 | 57.77% |