Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Promotora y Operadora de Infraestructura, S. A. B. de C. V. (PINFRA.MX)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$7,446.47 - $8,773.20$8,221.77
Multi-Stage$5,523.84 - $6,063.33$5,788.54
Blended Fair Value$7,005.16
Current Price$249.84
Upside2,703.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%5.345.348.015.345.345.345.342.141.070.00
YoY Growth--0.00%-33.33%50.00%0.00%0.00%0.00%150.00%100.00%0.00%0.00%
Dividend Yield--2.58%3.01%4.45%3.39%3.42%3.36%2.73%1.19%0.53%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)16,513.81
(-) Cash Dividends Paid (M)2,000.00
(=) Cash Retained (M)14,513.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,302.762,064.231,238.54
Cash Retained (M)14,513.8114,513.8114,513.81
(-) Cash Required (M)-3,302.76-2,064.23-1,238.54
(=) Excess Retained (M)11,211.0512,449.5913,275.28
(/) Shares Outstanding (M)374.34374.34374.34
(=) Excess Retained per Share29.9533.2635.46
LTM Dividend per Share5.345.345.34
(+) Excess Retained per Share29.9533.2635.46
(=) Adjusted Dividend35.2938.6040.81
WACC / Discount Rate0.46%0.46%0.46%
Growth Rate5.50%6.50%7.50%
Fair Value$7,446.47$8,221.77$8,773.20
Upside / Downside2,880.49%3,190.81%3,411.53%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)16,513.8117,587.2118,730.3819,947.8521,244.4622,625.3523,304.12
Payout Ratio12.11%27.69%43.27%58.84%74.42%90.00%92.50%
Projected Dividends (M)2,000.004,869.708,104.0111,738.2015,810.6020,362.8221,556.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.46%0.46%0.46%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)4,802.024,847.534,893.05
Year 2 PV (M)7,880.308,030.408,181.91
Year 3 PV (M)11,255.5311,578.6411,907.87
Year 4 PV (M)14,949.7715,524.7016,116.05
Year 5 PV (M)18,986.5319,903.5820,855.74
PV of Terminal Value (M)2,009,934.942,107,015.552,207,811.66
Equity Value (M)2,067,809.092,166,900.402,269,766.28
Shares Outstanding (M)374.34374.34374.34
Fair Value$5,523.84$5,788.54$6,063.33
Upside / Downside2,110.95%2,216.90%2,326.89%

High-Yield Dividend Screener

« Prev Page 38 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
INDF.JKPT Indofood Sukses Makmur Tbk4.19%$280.0031.67%
RBD.AXRestaurant Brands New Zealand Limited4.19%$0.1842.75%
002091.SZJiangsu Guotai International Group Co., Ltd.4.18%$0.3863.98%
017390.KSSeoul City Gas Co., Ltd.4.18%$2,547.5926.43%
ALITL.PAIT Link S.A.4.18%$0.9222.65%
P9D.SICivmec Limited4.18%$0.0538.60%
PJW.BKPanjawattana Plastic Public Company Limited4.18%$0.0933.50%
123890.KSKorea Asset In Trust Co., Ltd.4.17%$100.0820.69%
2729.TWOTTFB Company Limited4.17%$7.3393.07%
6599.KLAeon Co. (M) Bhd.4.17%$0.0553.15%
6967.TWOTrans-Sun Materials Technology Company Limited4.17%$2.8579.87%
9619.SRMulti Business Group Co.4.17%$0.4315.41%
AMAR.JKPT Bank Amar Indonesia Tbk4.17%$9.1671.61%
OLVAS.HEOlvi Oyj4.17%$1.2949.21%
003570.KSSnt Dynamics Co.,Ltd.4.16%$1,868.8054.81%
090350.KSNOROO PAINT & COATINGS Co., Ltd.4.16%$349.9536.31%
3613.HKBeijing Tong Ren Tang Chinese Medicine Company Limited4.16%$0.3556.85%
ALVIV.PAVisiativ S.A.4.16%$1.5433.81%
BCH-R.BKBangkok Chain Hospital Public Company Limited4.16%$0.4383.13%
CMRECostamare Inc.4.16%$0.6524.42%
601336.SSNew China Life Insurance Company Ltd.4.15%$2.9023.52%
005500.KSSamjin Pharmaceuticals Co., Ltd.4.14%$800.5749.67%
600710.SSSumec Corporation Limited4.14%$0.4546.72%
603611.SSNoblelift Intelligent Equipment Co.,Ltd.4.14%$1.0152.65%
8463.TWRuentex Materials Co.,Ltd.4.14%$1.1051.49%
CEYE.BKChamni's Eye Public Company Limited4.14%$0.0864.18%
ORIA.PAFiducial Real Estate S.A.4.14%$6.9628.28%
SWA.DESchloss Wachenheim AG4.14%$0.6050.24%
000686.SZNortheast Securities Co., Ltd.4.13%$0.3861.41%
001680.KSDaesang Corporation4.13%$850.3931.24%
1931.HKIVD Medical Holding Limited4.13%$0.1038.64%
6183.TBELLSYSTEM24 Holdings, Inc.4.13%$59.5554.01%
PSI.AXPSC Insurance Group Limited4.13%$0.2683.22%
0QOL.LKardex Holding AG4.12%$11.3958.10%
600284.SSShanghai Pudong Construction Co.,Ltd.4.12%$0.3590.03%
004450.KSSamhwa Crown & Closure Co., Ltd4.11%$1,204.0140.73%
0KGY.LBTS Group AB (publ)4.11%$5.9033.91%
3406.TWGenius Electronic Optical Co., Ltd4.11%$17.9859.96%
ABS2.DEPORR AG4.11%$1.3446.75%
CCU.SNCompañía Cervecerías Unidas S.A.4.11%$238.7464.77%
2858.HKYixin Group Limited4.10%$0.1043.79%
4081.SRNayifat Finance Company4.10%$0.5062.31%
688628.SSUni-Trend Technology (China) Co., Ltd.4.10%$1.3187.50%
7994.TOkamura Corporation4.10%$94.0341.44%
PKN.WAPolski Koncern Naftowy ORLEN Spólka Akcyjna4.10%$4.1544.90%
TRSB.OLTrøndelag Sparebank4.10%$4.7931.67%
1409.TWShinkong Synthetic Fibers Corporation4.09%$0.6050.43%
4904.TWFar EasTone Telecommunications Co., Ltd.4.09%$3.6495.25%
601872.SSChina Merchants Energy Shipping Co., Ltd.4.09%$0.3758.88%
UGPA3.SAUltrapar Participações S.A.4.09%$0.8632.00%