Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Vodacom Group Limited (VOD.JO)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$597.71 - $3,377.73$1,132.02
Multi-Stage$400.72 - $437.45$418.75
Blended Fair Value$775.39
Current Price$133.29
Upside481.73%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-4.99%-0.60%5.646.286.677.197.087.297.106.605.925.92
YoY Growth---10.18%-5.80%-7.30%1.62%-2.88%2.72%7.44%11.61%-0.01%-1.20%
Dividend Yield--4.50%6.49%5.47%4.50%5.61%6.23%6.22%4.31%3.89%3.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33,613.00
(-) Cash Dividends Paid (M)29,538.00
(=) Cash Retained (M)4,075.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,722.604,201.632,520.98
Cash Retained (M)4,075.004,075.004,075.00
(-) Cash Required (M)-6,722.60-4,201.63-2,520.98
(=) Excess Retained (M)-2,647.60-126.631,554.03
(/) Shares Outstanding (M)1,970.001,970.001,970.00
(=) Excess Retained per Share-1.34-0.060.79
LTM Dividend per Share14.9914.9914.99
(+) Excess Retained per Share-1.34-0.060.79
(=) Adjusted Dividend13.6514.9315.78
WACC / Discount Rate7.41%7.41%7.41%
Growth Rate5.01%6.01%7.01%
Fair Value$597.71$1,132.02$3,377.73
Upside / Downside348.42%749.29%2,434.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33,613.0035,632.1737,772.6440,041.6942,447.0444,996.8946,346.80
Payout Ratio87.88%88.30%88.73%89.15%89.58%90.00%92.50%
Projected Dividends (M)29,538.0031,463.7033,514.1735,697.4438,022.0840,497.2042,870.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.41%7.41%7.41%
Growth Rate5.01%6.01%7.01%
Year 1 PV (M)29,018.0529,294.3929,570.74
Year 2 PV (M)28,506.5929,052.1229,602.82
Year 3 PV (M)28,003.5028,811.1929,634.26
Year 4 PV (M)27,508.6728,571.6129,665.07
Year 5 PV (M)27,021.9828,333.3929,695.23
PV of Terminal Value (M)649,364.32680,878.88713,605.29
Equity Value (M)789,423.11824,941.59861,773.42
Shares Outstanding (M)1,970.001,970.001,970.00
Fair Value$400.72$418.75$437.45
Upside / Downside200.64%214.17%228.19%

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%