Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Periods / Units / Analysis

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Mode

Company Industry Sector

Miscellaneous

Indicators Charts WACC Beta Predictability

Ticker

Industry

Sector

UMW Holdings Berhad (4588.KL)

Company Dividend Discount ModelIndustry: Auto - DealershipsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$6.53 - $9.87$8.10
Multi-Stage$13.04 - $14.35$13.68
Blended Fair Value$10.89
Current Price$4.76
Upside128.82%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2022202120202019201820172016201520142013
DPS0.00%-7.14%0.150.100.080.120.080.000.100.410.440.50
YoY Growth--48.10%25.07%-35.98%55.19%0.00%-100.00%-75.61%-6.82%-12.00%61.29%
Dividend Yield--3.84%3.03%2.45%5.82%1.41%0.00%1.81%6.46%4.39%4.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)887.33
(-) Cash Dividends Paid (M)200.92
(=) Cash Retained (M)686.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)177.47110.9266.55
Cash Retained (M)686.41686.41686.41
(-) Cash Required (M)-177.47-110.92-66.55
(=) Excess Retained (M)508.94575.49619.86
(/) Shares Outstanding (M)1,168.291,168.291,168.29
(=) Excess Retained per Share0.440.490.53
LTM Dividend per Share0.170.170.17
(+) Excess Retained per Share0.440.490.53
(=) Adjusted Dividend0.610.660.70
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate-2.00%-1.00%0.00%
Fair Value$6.53$8.10$9.87
Upside / Downside37.17%70.22%107.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)887.33878.45869.67860.97852.36843.84869.15
Payout Ratio22.64%36.11%49.59%63.06%76.53%90.00%92.50%
Projected Dividends (M)200.92317.25431.23542.90652.30759.45803.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)293.17296.16299.15
Year 2 PV (M)368.26375.81383.44
Year 3 PV (M)428.44441.69455.21
Year 4 PV (M)475.70495.41515.74
Year 5 PV (M)511.81538.46566.21
PV of Terminal Value (M)13,151.3513,836.1714,549.22
Equity Value (M)15,228.7215,983.7016,768.98
Shares Outstanding (M)1,168.291,168.291,168.29
Fair Value$13.04$13.68$14.35
Upside / Downside173.84%187.42%201.54%

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%