Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: Rental & Leasing ServicesSector: Industrials

Valuation Snapshot

Stable Growth$104,236.25 - $455,566.12$181,314.34
Multi-Stage$80,325.36 - $87,947.64$84,066.01
Blended Fair Value$132,690.17
Current Price$29,500.00
Upside349.80%
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 Rate7.11%7.11%7.11%
Growth Rate4.37%5.37%6.37%
Fair Value$104,236.25$181,314.34$455,566.12
Upside / Downside253.34%514.62%1,444.29%

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 Rate7.11%7.11%7.11%
Growth Rate4.37%5.37%6.37%
Year 1 PV (M)55,743.5556,277.6456,811.74
Year 2 PV (M)67,264.9568,560.1069,867.60
Year 3 PV (M)78,160.8280,429.0682,740.76
Year 4 PV (M)88,455.5991,894.7095,433.13
Year 5 PV (M)98,172.88102,966.99107,946.58
PV of Terminal Value (M)2,529,639.472,653,170.152,781,480.31
Equity Value (M)2,917,437.253,053,298.643,194,280.12
Shares Outstanding (M)36.3236.3236.32
Fair Value$80,325.36$84,066.01$87,947.64
Upside / Downside172.29%184.97%198.13%

High-Yield Dividend Screener

« Prev Page 30 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIB.AEDubai Islamic Bank P.J.S.C.4.96%$0.4741.66%
002701.SZORG Technology Co.,Ltd.4.95%$0.2968.18%
3702.TWWPG Holdings Limited4.95%$2.9381.01%
5353.TWOTailyn Technologies, Inc.4.95%$1.2992.09%
8966.THeiwa Real Estate REIT, Inc.4.95%$7,784.9462.25%
BOBA.JKPT Formosa Ingredient Factory Tbk4.95%$9.0050.69%
EPG-R.BKEastern Polymer Group Public Company Limited4.95%$0.1439.44%
MMP-UN.TOPrecious Metals and Mining Trust4.95%$0.1937.80%
VFQS.QAVodafone Qatar P.Q.S.C.4.95%$0.1280.20%
WJX.TOWajax Corporation4.95%$1.3765.74%
0RI3.LPareto Bank ASA4.94%$4.4950.07%
3226.TMitsui Fudosan Accommodations Fund Inc.4.94%$6,633.1172.65%
600987.SSZhejiang Hangmin Co.,Ltd4.94%$0.3447.75%
6596.TWOKuang Hong Arts Management Incorporation4.94%$6.9937.90%
ALLUX.PAInstallux S.A.4.94%$15.3129.71%
5110.SRSaudi Electricity Company4.93%$0.7051.64%
HYPE3.SAHypera S.A.4.93%$1.1588.85%
0966.HKChina Taiping Insurance Holdings Company Limited4.92%$0.9521.78%
5213.TWOYeaShin International Development Co., Ltd.4.92%$1.1837.56%
600295.SSInner Mongolia Erdos Resources Co.,ltd.4.92%$0.6192.93%
6192.TWLumax International Corp., Ltd.4.92%$5.4852.55%
E3G1.SGEvolution AB (publ)4.92%$2.8450.73%
XO.BKExotic Food Public Company Limited4.92%$0.7257.45%
059090.KQMiCo Ltd.4.91%$674.3669.83%
0662.HKAsia Financial Holdings Limited4.91%$0.2419.50%
4928.TNoevir Holdings Co., Ltd.4.91%$224.9495.68%
600970.SSSinoma International Engineering Co.Ltd4.91%$0.5144.22%
601319.SSThe People's Insurance Company (Group) of China Limited4.91%$0.4442.28%
EVLI.HEEvli Oyj4.91%$1.1492.58%
MRXMarex Group plc Ordinary Shares4.91%$1.8638.69%
SPMA.JKPT Suparma Tbk4.91%$11.9734.68%
TABREED.AENational Central Cooling Company PJSC4.91%$0.1677.99%
081660.KSMisto Holdings Corp.4.90%$2,010.6262.73%
300770.SZGuangdong South New Media Co.,Ltd.4.90%$2.0863.80%
7944.TRoland Corporation4.90%$174.9564.69%
IGTInternational Game Technology PLC4.90%$0.8083.51%
SYDB.COSydbank A/S4.90%$27.5761.30%
7246.KLSignature International Berhad4.89%$0.0748.72%
9917.TWTaiwan Secom Co., Ltd.4.89%$5.2880.23%
QBE.AXQBE Insurance Group Limited4.89%$0.9739.27%
TRIS3.SATrisul S.A.4.89%$0.3025.32%
000877.SZTianshan Material Co., Ltd.4.88%$0.2693.74%
0236.HKSan Miguel Brewery Hong Kong Limited4.88%$0.0633.49%
4007.SRAl Hammadi Holding Company4.88%$1.3884.27%
600901.SSJiangsu Financial Leasing Co., Ltd.4.88%$0.3054.72%
601098.SSChina South Publishing & Media Group Co., Ltd4.88%$0.5562.37%
SPIE.PASPIE S.a.4.88%$2.4095.87%
TOTO.JKPT Surya Toto Indonesia Tbk4.88%$13.1736.11%
002035.SZVatti Corporation Limited4.87%$0.3057.45%
002807.SZJiangsu Jiangyin Rural Commercial Bank Co.,LTD.4.87%$0.2225.03%