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

Bonny Worldwide Limited (8467.TW)

Company Dividend Discount ModelIndustry: LeisureSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$107.51 - $162.01$133.25
Multi-Stage$184.94 - $203.46$194.02
Blended Fair Value$163.63
Current Price$173.00
Upside-5.41%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.002.821.880.471.882.351.411.451.991.58
YoY Growth---100.00%50.00%300.00%-75.00%-20.00%66.67%-2.61%-27.15%25.93%0.00%
Dividend Yield--0.00%1.46%3.16%1.24%4.03%5.94%4.04%4.53%5.07%2.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)659.77
(-) Cash Dividends Paid (M)103.66
(=) Cash Retained (M)556.11
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)131.9582.4749.48
Cash Retained (M)556.11556.11556.11
(-) Cash Required (M)-131.95-82.47-49.48
(=) Excess Retained (M)424.15473.64506.63
(/) Shares Outstanding (M)52.6052.6052.60
(=) Excess Retained per Share8.069.009.63
LTM Dividend per Share1.971.971.97
(+) Excess Retained per Share8.069.009.63
(=) Adjusted Dividend10.0310.9711.60
WACC / Discount Rate7.87%7.87%7.87%
Growth Rate-1.34%-0.34%0.66%
Fair Value$107.51$133.25$162.01
Upside / Downside-37.86%-22.98%-6.35%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)659.77657.54655.31653.10650.88648.68668.14
Payout Ratio15.71%30.57%45.43%60.28%75.14%90.00%92.50%
Projected Dividends (M)103.66201.01297.69393.72489.09583.81618.03

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.87%7.87%7.87%
Growth Rate-1.34%-0.34%0.66%
Year 1 PV (M)184.47186.34188.21
Year 2 PV (M)250.73255.84261.00
Year 3 PV (M)304.33313.68323.22
Year 4 PV (M)346.95361.24375.95
Year 5 PV (M)380.08399.74420.20
PV of Terminal Value (M)8,262.408,689.709,134.50
Equity Value (M)9,728.9710,206.5310,703.08
Shares Outstanding (M)52.6052.6052.60
Fair Value$184.94$194.02$203.46
Upside / Downside6.90%12.15%17.61%

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%