Definitive Analysis
| Stable Growth | $1,063,829.23 - $2,544,444.55 | $2,384,517.18 |
| Multi-Stage | $366,847.25 - $401,881.27 | $384,041.07 |
| Blended Fair Value | $1,384,279.12 | |
| Current Price | $84,200.00 | |
| Upside | 1,544.04% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 97.55% | 0.00% | 1,244.16 | 2,158.45 | 314.50 | 1,205.77 | 1,305.94 | 41.36 | 206.12 | 36.12 | 18.11 | 0.00 |
| YoY Growth | - | - | -42.36% | 586.32% | -73.92% | -7.67% | 3,057.81% | -79.94% | 470.67% | 99.43% | 0.00% | 0.00% |
| Dividend Yield | - | - | 1.44% | 1.81% | 0.39% | 0.93% | 0.71% | 0.03% | 0.12% | 0.03% | 0.01% | 0.00% |
| Net Income To Common (M) | 251,476.20 |
| (-) Cash Dividends Paid (M) | 29,231.13 |
| (=) Cash Retained (M) | 222,245.07 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 50,295.24 | 31,434.53 | 18,860.72 |
| Cash Retained (M) | 222,245.07 | 222,245.07 | 222,245.07 |
| (-) Cash Required (M) | -50,295.24 | -31,434.53 | -18,860.72 |
| (=) Excess Retained (M) | 171,949.83 | 190,810.55 | 203,384.36 |
| (/) Shares Outstanding (M) | 19.66 | 19.66 | 19.66 |
| (=) Excess Retained per Share | 8,748.18 | 9,707.74 | 10,347.45 |
| LTM Dividend per Share | 1,487.17 | 1,487.17 | 1,487.17 |
| (+) Excess Retained per Share | 8,748.18 | 9,707.74 | 10,347.45 |
| (=) Adjusted Dividend | 10,235.35 | 11,194.92 | 11,834.63 |
| WACC / Discount Rate | 6.52% | 6.52% | 6.52% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $1,063,829.23 | $2,384,517.18 | $2,544,444.55 |
| Upside / Downside | 1,163.46% | 2,731.97% | 2,921.91% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 251,476.20 | 267,822.16 | 285,230.60 | 303,770.59 | 323,515.67 | 344,544.19 | 354,880.52 |
| Payout Ratio | 11.62% | 27.30% | 42.97% | 58.65% | 74.32% | 90.00% | 92.50% |
| Projected Dividends (M) | 29,231.13 | 73,112.91 | 122,575.82 | 178,160.01 | 240,452.26 | 310,089.77 | 328,264.48 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.52% | 6.52% | 6.52% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 67,996.41 | 68,640.93 | 69,285.44 |
| Year 2 PV (M) | 106,020.21 | 108,039.59 | 110,078.03 |
| Year 3 PV (M) | 143,313.13 | 147,427.13 | 151,619.13 |
| Year 4 PV (M) | 179,885.65 | 186,803.54 | 193,919.08 |
| Year 5 PV (M) | 215,748.12 | 226,168.83 | 236,988.38 |
| PV of Terminal Value (M) | 6,497,602.63 | 6,811,439.27 | 7,137,287.17 |
| Equity Value (M) | 7,210,566.15 | 7,548,519.30 | 7,899,177.23 |
| Shares Outstanding (M) | 19.66 | 19.66 | 19.66 |
| Fair Value | $366,847.25 | $384,041.07 | $401,881.27 |
| Upside / Downside | 335.69% | 356.11% | 377.29% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| 1272.HK | Datang Environment Industry Group Co., Ltd. | 13.53% | $0.15 | 42.28% |
| MID-UN.TO | MINT Income Fund | 13.47% | $1.06 | 61.55% |
| 1126.HK | Dream International Limited | 13.45% | $1.15 | 50.50% |
| HCO.PA | High Co. S.A. | 13.45% | $0.53 | 62.33% |
| 2348.HK | Dawnrays Pharmaceutical (Holdings) Limited | 13.44% | $0.16 | 33.06% |
| 0384.HK | China Gas Holdings Limited | 13.43% | $1.04 | 94.76% |
| AEF | Abrdn Emerging Markets Equity Income Fund Inc | 13.42% | $0.96 | 61.57% |
| 9616.HK | Neutech Group Limited | 13.40% | $0.34 | 55.10% |
| WN-PA.TO | George Weston Limited | 13.36% | $3.41 | 27.39% |
| CY4.F | Kelsian Group Limited | 13.31% | $0.32 | 78.26% |
| 1100.HK | Mainland Headwear Holdings Limited | 13.28% | $0.17 | 42.95% |
| 1755.HK | S-Enjoy Service Group Co., Limited | 13.28% | $0.37 | 33.22% |
| DRR.AX | Deterra Royalties Limited | 13.28% | $0.55 | 93.57% |
| 2942.TWO | Jing-Jan Retail Business Co., Ltd. | 13.27% | $4.19 | 62.94% |
| 1985.HK | Microware Group Limited | 13.26% | $0.17 | 68.95% |
| SSG.AX | Shaver Shop Group Limited | 13.25% | $0.20 | 86.08% |
| 1553.HK | Maike Tube Industry Holdings Limited | 13.22% | $0.20 | 27.92% |
| 3306.HK | JNBY Design Limited | 13.22% | $2.55 | 77.85% |
| 0363.HK | Shanghai Industrial Holdings Limited | 13.17% | $1.90 | 35.00% |
| 0579.HK | Beijing Jingneng Clean Energy Co., Limited | 13.09% | $0.30 | 42.68% |
| RI.PA | Pernod Ricard S.A. | 13.06% | $9.53 | 77.43% |
| VULC3.SA | Vulcabras S.A. | 13.05% | $2.60 | 60.16% |
| 600919.SS | Bank of Jiangsu Co., Ltd. | 13.01% | $1.35 | 72.63% |
| 1551.HK | Guangzhou Rural Commercial Bank Co., Ltd. | 13.00% | $0.20 | 58.85% |
| EIT-UN.TO | Canoe EIT Income Fund | 13.00% | $2.05 | 42.34% |
| 4334.SR | Al Maather Reit Fund | 12.98% | $1.16 | 89.22% |
| BCE-PA.TO | BCE Inc. | 12.97% | $2.71 | 39.91% |
| HLO.AX | Helloworld Travel Limited | 12.97% | $0.25 | 67.50% |
| 4347.SR | Bonyan REIT Fund | 12.96% | $1.21 | 93.24% |
| 1526.HK | Rici Healthcare Holdings Limited | 12.94% | $0.14 | 38.91% |
| 3709.HK | EEKA Fashion Holdings Limited | 12.93% | $0.99 | 58.41% |
| ELSA.JK | PT Elnusa Tbk | 12.90% | $65.79 | 79.08% |
| 3348.HK | China PengFei Group Limited | 12.88% | $0.16 | 42.43% |
| BAYU.JK | PT Bayu Buana Tbk | 12.87% | $175.00 | 59.18% |
| MJLF.BK | Major Cineplex Lifestyle Leasehold Property Fund. | 12.81% | $0.62 | 46.37% |
| 037460.KQ | Samji Electronics Co., Ltd. | 12.80% | $1,880.76 | 47.73% |
| 1785.HK | Chengdu Expressway Co., Ltd. | 12.79% | $0.26 | 88.07% |
| GWO-PN.TO | Great-West Lifeco Inc. | 12.76% | $2.39 | 53.09% |
| UNC.TO | United Corporations Limited | 12.75% | $1.87 | 60.14% |
| FDJ.PA | FDJ United | 12.74% | $3.83 | 90.91% |
| IRAO.ME | PJSC Inter RAO UES | 12.74% | $0.39 | 19.11% |
| 0OGG.L | S.A. Catana Group | 12.72% | $0.37 | 22.37% |
| TAPG.JK | PT Triputra Agro Persada Tbk | 12.65% | $191.00 | 90.66% |
| 2407.HK | Gaush Meditech Ltd | 12.64% | $1.02 | 77.13% |
| MPCK.DE | MPC Münchmeyer Petersen Capital AG | 12.63% | $0.62 | 60.64% |
| EDL.DE | Edel SE & Co. KGaA | 12.60% | $0.57 | 54.20% |
| 0086.HK | Sun Hung Kai & Co. Limited | 12.59% | $0.52 | 94.25% |
| 4340.SR | Al Rajhi REIT Fund | 12.56% | $1.00 | 83.50% |
| TRMD | TORM plc | 12.54% | $2.48 | 90.35% |
| 0819.HK | Tianneng Power International Limited | 12.50% | $0.89 | 35.06% |