Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mahachai Hospital Public Company Limited (M-CHAI.BK)

Company Dividend Discount ModelIndustry: Medical - Care FacilitiesSector: Healthcare

Valuation Snapshot

Stable Growth$101.83 - $119.98$112.44
Multi-Stage$34.17 - $37.46$35.78
Blended Fair Value$74.11
Current Price$16.10
Upside360.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.92%6.08%0.700.800.700.200.300.330.410.440.420.30
YoY Growth---12.57%14.52%250.52%-33.55%-10.24%-18.17%-6.65%4.86%40.00%-23.13%
Dividend Yield--3.56%1.25%1.77%0.65%1.67%2.40%2.25%2.24%1.53%1.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)96.52
(-) Cash Dividends Paid (M)40.53
(=) Cash Retained (M)56.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)19.3012.077.24
Cash Retained (M)56.0056.0056.00
(-) Cash Required (M)-19.30-12.07-7.24
(=) Excess Retained (M)36.6943.9348.76
(/) Shares Outstanding (M)160.00160.00160.00
(=) Excess Retained per Share0.230.270.30
LTM Dividend per Share0.250.250.25
(+) Excess Retained per Share0.230.270.30
(=) Adjusted Dividend0.480.530.56
WACC / Discount Rate4.85%4.85%4.85%
Growth Rate5.50%6.50%7.50%
Fair Value$101.83$112.44$119.98
Upside / Downside532.51%598.36%645.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)96.52102.80109.48116.60124.18132.25136.21
Payout Ratio41.99%51.59%61.19%70.80%80.40%90.00%92.50%
Projected Dividends (M)40.5353.0366.9982.5599.83119.02126.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.85%4.85%4.85%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)50.1150.5851.06
Year 2 PV (M)59.8060.9462.09
Year 3 PV (M)69.6171.6173.64
Year 4 PV (M)79.5482.6085.74
Year 5 PV (M)89.5993.9198.41
PV of Terminal Value (M)5,118.575,365.805,622.49
Equity Value (M)5,467.215,725.435,993.42
Shares Outstanding (M)160.00160.00160.00
Fair Value$34.17$35.78$37.46
Upside / Downside112.24%122.26%132.66%

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%