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

Allianz Ayudhya Capital Public Company Limited (AYUD.BK)

Company Dividend Discount ModelIndustry: Insurance - Property & CasualtySector: Financial Services

Valuation Snapshot

Stable Growth$346.96 - $1,221.74$1,144.95
Multi-Stage$156.89 - $171.64$164.13
Blended Fair Value$654.54
Current Price$35.00
Upside1,770.11%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS28.22%6.66%2.571.165.911.541.490.740.571.121.281.61
YoY Growth--121.55%-80.37%283.77%3.24%101.15%30.96%-49.62%-12.50%-20.00%19.05%
Dividend Yield--8.03%3.16%14.59%3.46%4.52%2.51%1.17%2.40%3.92%4.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,391.36
(-) Cash Dividends Paid (M)912.52
(=) Cash Retained (M)1,478.85
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)478.27298.92179.35
Cash Retained (M)1,478.851,478.851,478.85
(-) Cash Required (M)-478.27-298.92-179.35
(=) Excess Retained (M)1,000.581,179.931,299.50
(/) Shares Outstanding (M)389.27389.27389.27
(=) Excess Retained per Share2.573.033.34
LTM Dividend per Share2.342.342.34
(+) Excess Retained per Share2.573.033.34
(=) Adjusted Dividend4.915.385.68
WACC / Discount Rate6.99%6.99%6.99%
Growth Rate5.50%6.50%7.50%
Fair Value$346.96$1,144.95$1,221.74
Upside / Downside891.33%3,171.28%3,390.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,391.362,546.802,712.342,888.653,076.413,276.383,374.67
Payout Ratio38.16%48.53%58.90%69.26%79.63%90.00%92.50%
Projected Dividends (M)912.521,235.891,597.442,000.782,449.802,948.743,121.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.99%6.99%6.99%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,144.251,155.101,165.94
Year 2 PV (M)1,369.331,395.421,421.74
Year 3 PV (M)1,587.911,633.491,679.94
Year 4 PV (M)1,800.111,869.331,940.54
Year 5 PV (M)2,006.072,102.962,203.57
PV of Terminal Value (M)53,166.1655,734.1158,400.34
Equity Value (M)61,073.8363,890.4166,812.06
Shares Outstanding (M)389.27389.27389.27
Fair Value$156.89$164.13$171.64
Upside / Downside348.27%368.94%390.39%

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%