Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Rhom Bho Property Public Company Limited (TITLE.BK)

Company Dividend Discount ModelIndustry: Real Estate - DevelopmentSector: Real Estate

Valuation Snapshot

Stable Growth$5.43 - $9.16$7.06
Multi-Stage$20.18 - $22.29$21.22
Blended Fair Value$14.14
Current Price$4.34
Upside225.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.000.000.000.000.000.020.000.000.100.10
YoY Growth--0.00%0.00%0.00%-100.00%-70.17%450.01%0.00%-100.00%4.53%119.30%
Dividend Yield--0.00%0.00%0.00%0.00%0.17%0.73%0.06%0.00%5.57%5.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)360.68
(-) Cash Dividends Paid (M)39.10
(=) Cash Retained (M)321.58
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)72.1445.0927.05
Cash Retained (M)321.58321.58321.58
(-) Cash Required (M)-72.14-45.09-27.05
(=) Excess Retained (M)249.45276.50294.53
(/) Shares Outstanding (M)782.01782.01782.01
(=) Excess Retained per Share0.320.350.38
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.320.350.38
(=) Adjusted Dividend0.370.400.43
WACC / Discount Rate4.66%4.66%4.66%
Growth Rate-2.00%-1.00%0.00%
Fair Value$5.43$7.06$9.16
Upside / Downside25.19%62.78%111.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)360.68357.08353.51349.97346.47343.01353.30
Payout Ratio10.84%26.67%42.50%58.34%74.17%90.00%92.50%
Projected Dividends (M)39.1095.24150.26204.16256.97308.71326.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.66%4.66%4.66%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)90.0991.0191.93
Year 2 PV (M)134.43137.19139.97
Year 3 PV (M)172.77178.11183.56
Year 4 PV (M)205.69214.21223.00
Year 5 PV (M)233.72245.89258.56
PV of Terminal Value (M)14,945.9215,724.1916,534.55
Equity Value (M)15,782.6116,590.5917,431.57
Shares Outstanding (M)782.01782.01782.01
Fair Value$20.18$21.22$22.29
Upside / Downside365.02%388.83%413.61%

High-Yield Dividend Screener

« Prev Page 22 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0K58.LNOV Inc.1.29%$0.2015.83%
CONConcentra Group Holdings Parent, Inc.1.29%$0.2520.88%
CSGSCSG Systems International, Inc.1.28%$0.9832.90%
CSLCarlisle Companies Incorporated1.28%$4.2023.23%
JKHYJack Henry & Associates, Inc.1.28%$2.2934.69%
MSAMSA Safety Incorporated1.28%$2.0829.19%
PAHCPhibro Animal Health Corporation1.28%$0.4828.68%
WMGWarner Music Group Corp.1.28%$0.3961.67%
0K4C.LNRG Energy, Inc.1.27%$2.1028.38%
DCIDonaldson Company, Inc.1.27%$1.1435.14%
TEXTerex Corporation1.27%$0.7029.49%
BCCBoise Cascade Company1.26%$0.9318.09%
BCMLBayCom Corp1.25%$0.3616.94%
MSCIMSCI Inc.1.25%$7.0744.68%
PRMWPrimo Water Corporation1.25%$0.3561.28%
ESIElement Solutions Inc1.24%$0.3232.50%
LECOLincoln Electric Holdings, Inc.1.23%$3.0031.76%
MCRIMonarch Casino & Resort, Inc.1.23%$1.1826.69%
PBI-PBPitney Bowes Inc. NT 431.23%$0.2561.37%
RJFRaymond James Financial, Inc.1.23%$2.0119.48%
WFRDWeatherford International plc1.23%$1.0017.78%
AMPAmeriprise Financial, Inc.1.22%$6.0416.30%
BRCBrady Corporation1.22%$0.9623.25%
GCBCGreene County Bancorp, Inc.1.21%$0.2613.26%
RICKRCI Hospitality Holdings, Inc.1.21%$0.2815.00%
ABCAmerisourceBergen Corporation1.20%$2.2528.12%
EQBKEquity Bancshares, Inc.1.20%$0.5458.24%
HMNFHMN Financial, Inc.1.20%$0.3428.27%
IBPInstalled Building Products, Inc.1.20%$3.2234.18%
CHHChoice Hotels International, Inc.1.19%$1.1513.93%
EQCEquity Commonwealth1.19%$0.028.60%
FLSFlowserve Corporation1.19%$0.8424.35%
ICEIntercontinental Exchange, Inc.1.19%$1.9033.71%
LNNLindsay Corporation1.19%$1.4421.27%
INGMIngram Micro Holding Corporation1.18%$0.2520.42%
RBARB Global, Inc.1.18%$1.2252.13%
SEICSEI Investments Company1.18%$0.9817.66%
HEESH&E Equipment Services, Inc.1.17%$1.1144.29%
WSFSWSFS Financial Corporation1.17%$0.6413.17%
ASTEAstec Industries, Inc.1.16%$0.5224.84%
GFGDThe Growth for Good Acquisition Corporation1.16%$0.1242.35%
HUBGHub Group, Inc.1.16%$0.5028.58%
NWSNews Corporation1.16%$0.3516.79%
FCXFreeport-McMoRan Inc.1.15%$0.6041.87%
GFFGriffon Corporation1.15%$0.8677.66%
LHLabcorp Holdings Inc.1.15%$2.8928.24%
YAFIXAMG Funds - AMG Yacktman Focused Fund1.15%$0.2227.84%
0L1G.LSS&C Technologies Holdings, Inc.1.14%$0.9929.41%
0M29.LXylem Inc.1.14%$1.5640.08%
DHID.R. Horton, Inc.1.14%$1.6613.80%