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

Smoore International Holdings Limited (6969.HK)

Company Dividend Discount ModelIndustry: TobaccoSector: Consumer Defensive

Valuation Snapshot

Stable Growth$2.79 - $3.93$3.36
Multi-Stage$4.20 - $4.60$4.39
Blended Fair Value$3.88
Current Price$16.64
Upside-76.71%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162014
DPS-13.52%0.00%0.090.120.240.380.000.190.030.010.000.00
YoY Growth---23.16%-50.35%-38.91%0.00%-100.00%552.22%351.96%817.79%0.00%0.00%
Dividend Yield--0.72%2.03%2.20%1.19%0.00%0.67%0.10%0.02%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,723.16
(-) Cash Dividends Paid (M)1,111.44
(=) Cash Retained (M)1,611.71
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)544.63340.39204.24
Cash Retained (M)1,611.711,611.711,611.71
(-) Cash Required (M)-544.63-340.39-204.24
(=) Excess Retained (M)1,067.081,271.321,407.48
(/) Shares Outstanding (M)6,159.556,159.556,159.55
(=) Excess Retained per Share0.170.210.23
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share0.170.210.23
(=) Adjusted Dividend0.350.390.41
WACC / Discount Rate10.41%10.41%10.41%
Growth Rate-2.00%-1.00%0.00%
Fair Value$2.79$3.36$3.93
Upside / Downside-83.22%-79.83%-76.39%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,723.162,695.932,668.972,642.282,615.852,589.702,667.39
Payout Ratio40.81%50.65%60.49%70.33%80.16%90.00%92.50%
Projected Dividends (M)1,111.441,365.531,614.421,858.202,096.942,330.732,467.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.41%10.41%10.41%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)1,224.281,236.771,249.27
Year 2 PV (M)1,297.711,324.331,351.22
Year 3 PV (M)1,339.161,380.581,422.84
Year 4 PV (M)1,354.901,411.051,468.94
Year 5 PV (M)1,350.181,420.491,493.69
PV of Terminal Value (M)19,287.4420,291.7821,337.53
Equity Value (M)25,853.6827,065.0028,323.49
Shares Outstanding (M)6,159.556,159.556,159.55
Fair Value$4.20$4.39$4.60
Upside / Downside-74.78%-73.59%-72.37%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%