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

Bangkok Life Assurance Public Company Limited (BLA-R.BK)

Company Dividend Discount ModelIndustry: Insurance - LifeSector: Financial Services

Valuation Snapshot

Stable Growth$18.73 - $26.70$22.65
Multi-Stage$46.79 - $51.70$49.20
Blended Fair Value$35.92
Current Price$15.40
Upside133.26%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-11.14%0.03%0.400.560.880.230.320.720.540.750.640.78
YoY Growth---28.72%-36.31%281.86%-28.25%-55.46%33.30%-27.71%16.96%-17.81%95.36%
Dividend Yield--2.20%3.20%3.14%0.53%1.23%6.05%1.93%2.33%1.24%1.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,885.43
(-) Cash Dividends Paid (M)679.87
(=) Cash Retained (M)4,205.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)977.09610.68366.41
Cash Retained (M)4,205.564,205.564,205.56
(-) Cash Required (M)-977.09-610.68-366.41
(=) Excess Retained (M)3,228.473,594.883,839.15
(/) Shares Outstanding (M)1,705.351,705.351,705.35
(=) Excess Retained per Share1.892.112.25
LTM Dividend per Share0.400.400.40
(+) Excess Retained per Share1.892.112.25
(=) Adjusted Dividend2.292.512.65
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate-4.90%-3.90%-2.90%
Fair Value$18.73$22.65$26.70
Upside / Downside21.62%47.06%73.38%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,885.434,694.804,511.604,335.564,166.384,003.804,123.92
Payout Ratio13.92%29.13%44.35%59.57%74.78%90.00%92.50%
Projected Dividends (M)679.871,367.742,000.892,582.543,115.753,603.423,814.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate-4.90%-3.90%-2.90%
Year 1 PV (M)1,268.101,281.441,294.77
Year 2 PV (M)1,719.991,756.351,793.10
Year 3 PV (M)2,058.272,123.882,190.88
Year 4 PV (M)2,302.342,400.722,502.22
Year 5 PV (M)2,468.732,601.292,739.48
PV of Terminal Value (M)69,977.8073,735.2577,652.39
Equity Value (M)79,795.2383,898.9388,172.84
Shares Outstanding (M)1,705.351,705.351,705.35
Fair Value$46.79$49.20$51.70
Upside / Downside203.84%219.46%235.74%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%