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

Tian An China Investments Company Limited (0028.HK)

Company Dividend Discount ModelIndustry: Real Estate - DevelopmentSector: Real Estate

Valuation Snapshot

Stable Growth$82.37 - $372.53$189.94
Multi-Stage$56.95 - $62.46$59.66
Blended Fair Value$124.80
Current Price$4.32
Upside2,788.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.55%11.59%0.200.250.200.200.200.210.210.000.150.10
YoY Growth---20.00%25.00%-2.30%0.00%-0.41%0.00%0.00%-100.00%50.00%53.85%
Dividend Yield--4.55%7.12%5.05%4.74%4.42%5.92%4.95%0.00%3.40%2.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,777.87
(-) Cash Dividends Paid (M)439.82
(=) Cash Retained (M)2,338.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)555.57347.23208.34
Cash Retained (M)2,338.052,338.052,338.05
(-) Cash Required (M)-555.57-347.23-208.34
(=) Excess Retained (M)1,782.471,990.812,129.71
(/) Shares Outstanding (M)1,466.071,466.071,466.07
(=) Excess Retained per Share1.221.361.45
LTM Dividend per Share0.300.300.30
(+) Excess Retained per Share1.221.361.45
(=) Adjusted Dividend1.521.661.75
WACC / Discount Rate6.19%6.19%6.19%
Growth Rate4.28%5.28%6.28%
Fair Value$82.37$189.94$372.53
Upside / Downside1,806.74%4,296.82%8,523.39%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,777.872,924.413,078.693,241.103,412.083,592.083,699.84
Payout Ratio15.83%30.67%45.50%60.33%75.17%90.00%92.50%
Projected Dividends (M)439.82896.811,400.801,955.462,564.743,232.873,422.35

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.19%6.19%6.19%
Growth Rate4.28%5.28%6.28%
Year 1 PV (M)836.48844.50852.52
Year 2 PV (M)1,218.661,242.151,265.86
Year 3 PV (M)1,586.761,632.851,679.82
Year 4 PV (M)1,941.152,016.692,094.42
Year 5 PV (M)2,282.222,393.772,509.64
PV of Terminal Value (M)75,634.5179,331.4183,171.47
Equity Value (M)83,499.7787,461.3691,573.73
Shares Outstanding (M)1,466.071,466.071,466.07
Fair Value$56.95$59.66$62.46
Upside / Downside1,218.40%1,280.95%1,345.88%

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%