Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

LOTTE rental co.,ltd. (089860.KS)

Company Dividend Discount ModelIndustry: Rental & Leasing ServicesSector: Industrials

Valuation Snapshot

Stable Growth$104,425.71 - $458,652.36$181,834.02
Multi-Stage$80,427.48 - $88,059.89$84,173.10
Blended Fair Value$133,003.56
Current Price$29,500.00
Upside350.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%24.17%1,210.37907.78907.7897.2158.330.000.000.000.000.00
YoY Growth--33.33%0.00%833.81%66.67%0.00%0.00%0.00%0.00%0.00%-100.00%
Dividend Yield--4.28%3.29%3.50%0.22%0.11%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)124,161.44
(-) Cash Dividends Paid (M)43,571.27
(=) Cash Retained (M)80,590.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,832.2915,520.189,312.11
Cash Retained (M)80,590.1780,590.1780,590.17
(-) Cash Required (M)-24,832.29-15,520.18-9,312.11
(=) Excess Retained (M)55,757.8865,069.9971,278.06
(/) Shares Outstanding (M)36.3236.3236.32
(=) Excess Retained per Share1,535.171,791.561,962.49
LTM Dividend per Share1,199.641,199.641,199.64
(+) Excess Retained per Share1,535.171,791.561,962.49
(=) Adjusted Dividend2,734.812,991.203,162.13
WACC / Discount Rate7.10%7.10%7.10%
Growth Rate4.37%5.37%6.37%
Fair Value$104,425.71$181,834.02$458,652.36
Upside / Downside253.99%516.39%1,454.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)124,161.44130,828.96137,854.53145,257.38153,057.76161,277.03166,115.34
Payout Ratio35.09%46.07%57.06%68.04%79.02%90.00%92.50%
Projected Dividends (M)43,571.2760,278.0678,653.5398,828.72120,943.93145,149.33153,656.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.10%7.10%7.10%
Growth Rate4.37%5.37%6.37%
Year 1 PV (M)55,746.1356,280.2556,814.37
Year 2 PV (M)67,271.1968,566.4669,874.08
Year 3 PV (M)78,171.6980,440.2582,752.27
Year 4 PV (M)88,472.0091,911.7595,450.84
Year 5 PV (M)98,195.65102,990.87107,971.62
PV of Terminal Value (M)2,533,289.672,656,998.612,785,493.92
Equity Value (M)2,921,146.353,057,188.193,198,357.10
Shares Outstanding (M)36.3236.3236.32
Fair Value$80,427.48$84,173.10$88,059.89
Upside / Downside172.64%185.33%198.51%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%