Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

President Chain Store Corporation (2912.TW)

Company Dividend Discount ModelIndustry: Grocery StoresSector: Consumer Defensive

Valuation Snapshot

Stable Growth$338.03 - $1,653.56$601.63
Multi-Stage$314.78 - $344.53$329.38
Blended Fair Value$465.50
Current Price$256.50
Upside81.48%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.69%6.82%11.598.998.998.998.998.7924.977.997.196.99
YoY Growth--28.96%0.00%0.00%0.00%2.27%-64.80%212.50%11.11%2.86%16.67%
Dividend Yield--4.62%3.34%3.34%3.42%3.30%3.11%8.38%2.70%2.88%2.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,176.74
(-) Cash Dividends Paid (M)9,357.04
(=) Cash Retained (M)1,819.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,235.351,397.09838.26
Cash Retained (M)1,819.701,819.701,819.70
(-) Cash Required (M)-2,235.35-1,397.09-838.26
(=) Excess Retained (M)-415.64422.61981.45
(/) Shares Outstanding (M)1,040.981,040.981,040.98
(=) Excess Retained per Share-0.400.410.94
LTM Dividend per Share8.998.998.99
(+) Excess Retained per Share-0.400.410.94
(=) Adjusted Dividend8.599.399.93
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate3.69%4.69%5.69%
Fair Value$338.03$601.63$1,653.56
Upside / Downside31.79%134.55%544.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,176.7411,701.1712,250.2012,825.0013,426.7614,056.7714,478.47
Payout Ratio83.72%84.98%86.23%87.49%88.74%90.00%92.50%
Projected Dividends (M)9,357.049,943.0810,563.5111,220.2811,915.4212,651.0913,392.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate3.69%4.69%5.69%
Year 1 PV (M)9,262.109,351.429,440.74
Year 2 PV (M)9,166.119,343.769,523.11
Year 3 PV (M)9,069.209,334.139,604.16
Year 4 PV (M)8,971.469,322.589,683.91
Year 5 PV (M)8,873.009,309.189,762.36
PV of Terminal Value (M)282,334.31296,213.51310,633.25
Equity Value (M)327,676.19342,874.59358,647.53
Shares Outstanding (M)1,040.981,040.981,040.98
Fair Value$314.78$329.38$344.53
Upside / Downside22.72%28.41%34.32%

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%