Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

My Humble House Hospitality Management Consulting Co., Ltd. (2739.TW)

Company Dividend Discount ModelIndustry: Travel LodgingSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$19.10 - $31.45$24.58
Multi-Stage$40.31 - $44.31$42.27
Blended Fair Value$33.43
Current Price$38.65
Upside-13.51%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.000.000.000.001.211.211.212.662.791.76
YoY Growth--0.00%0.00%0.00%-100.00%0.00%0.00%-54.55%-4.35%58.55%156.80%
Dividend Yield--0.00%0.00%0.00%0.00%3.79%4.86%3.35%5.62%6.17%2.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)156.08
(-) Cash Dividends Paid (M)91.53
(=) Cash Retained (M)64.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)31.2219.5111.71
Cash Retained (M)64.5564.5564.55
(-) Cash Required (M)-31.22-19.51-11.71
(=) Excess Retained (M)33.3445.0452.85
(/) Shares Outstanding (M)92.0892.0892.08
(=) Excess Retained per Share0.360.490.57
LTM Dividend per Share0.990.990.99
(+) Excess Retained per Share0.360.490.57
(=) Adjusted Dividend1.361.481.57
WACC / Discount Rate6.27%6.27%6.27%
Growth Rate-0.77%0.23%1.23%
Fair Value$19.10$24.58$31.45
Upside / Downside-50.59%-36.39%-18.63%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)156.08156.43156.79157.15157.51157.87162.60
Payout Ratio58.64%64.91%71.18%77.46%83.73%90.00%92.50%
Projected Dividends (M)91.53101.55111.61121.72131.88142.08150.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.27%6.27%6.27%
Growth Rate-0.77%0.23%1.23%
Year 1 PV (M)94.6095.5596.50
Year 2 PV (M)96.8698.82100.80
Year 3 PV (M)98.40101.41104.48
Year 4 PV (M)99.32103.38107.57
Year 5 PV (M)99.68104.81110.14
PV of Terminal Value (M)3,222.753,388.453,560.90
Equity Value (M)3,711.623,892.424,080.39
Shares Outstanding (M)92.0892.0892.08
Fair Value$40.31$42.27$44.31
Upside / Downside4.29%9.37%14.65%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%