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

AIA Group Limited (1299.HK)

Company Dividend Discount ModelIndustry: Insurance - LifeSector: Financial Services

Valuation Snapshot

Stable Growth$10.74 - $17.35$13.71
Multi-Stage$14.83 - $16.25$15.52
Blended Fair Value$14.62
Current Price$8.97
Upside62.98%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.31%12.79%0.210.210.210.200.180.180.130.130.100.08
YoY Growth--0.91%1.45%4.78%8.64%1.01%35.13%5.52%22.36%36.54%18.86%
Dividend Yield--2.91%2.49%1.86%1.95%1.48%1.71%1.60%1.55%1.68%1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,884.00
(-) Cash Dividends Paid (M)4,717.00
(=) Cash Retained (M)6,167.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,176.801,360.50816.30
Cash Retained (M)6,167.006,167.006,167.00
(-) Cash Required (M)-2,176.80-1,360.50-816.30
(=) Excess Retained (M)3,990.204,806.505,350.70
(/) Shares Outstanding (M)11,057.7511,057.7511,057.75
(=) Excess Retained per Share0.360.430.48
LTM Dividend per Share0.430.430.43
(+) Excess Retained per Share0.360.430.48
(=) Adjusted Dividend0.790.860.91
WACC / Discount Rate8.47%8.47%8.47%
Growth Rate1.06%2.06%3.06%
Fair Value$10.74$13.71$17.35
Upside / Downside19.73%52.89%93.38%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,884.0011,108.5711,337.7811,571.7111,810.4812,054.1712,415.79
Payout Ratio43.34%52.67%62.00%71.34%80.67%90.00%92.50%
Projected Dividends (M)4,717.005,851.007,029.808,254.749,527.2510,848.7511,484.61

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.47%8.47%8.47%
Growth Rate1.06%2.06%3.06%
Year 1 PV (M)5,341.135,393.975,446.82
Year 2 PV (M)5,857.975,974.476,092.12
Year 3 PV (M)6,279.296,467.546,659.51
Year 4 PV (M)6,615.716,881.477,155.15
Year 5 PV (M)6,876.887,223.907,584.80
PV of Terminal Value (M)133,016.01139,728.36146,709.00
Equity Value (M)163,986.99171,669.72179,647.40
Shares Outstanding (M)11,057.7511,057.7511,057.75
Fair Value$14.83$15.52$16.25
Upside / Downside65.33%73.08%81.12%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%