Definitive Analysis
| Stable Growth | $196,840.17 - $467,226.91 | $437,860.04 |
| Multi-Stage | $68,036.71 - $74,505.08 | $71,211.34 |
| Blended Fair Value | $254,535.69 | |
| Current Price | $20,050.00 | |
| Upside | 1,169.50% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 57.50% | 80.86% | 515.57 | 573.24 | 286.56 | 93.97 | 0.02 | 53.19 | 19.50 | 14.56 | 1.38 | 1.38 |
| YoY Growth | - | - | -10.06% | 100.04% | 204.96% | 384,772.00% | -99.95% | 172.77% | 33.93% | 957.45% | 0.00% | 0.00% |
| Dividend Yield | - | - | 2.64% | 3.61% | 1.41% | 0.32% | 0.00% | 1.72% | 0.53% | 0.33% | 0.02% | 0.01% |
| Net Income To Common (M) | 2,405,633.00 |
| (-) Cash Dividends Paid (M) | 549,368.00 |
| (=) Cash Retained (M) | 1,856,265.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 481,126.60 | 300,704.13 | 180,422.48 |
| Cash Retained (M) | 1,856,265.00 | 1,856,265.00 | 1,856,265.00 |
| (-) Cash Required (M) | -481,126.60 | -300,704.13 | -180,422.48 |
| (=) Excess Retained (M) | 1,375,138.40 | 1,555,560.88 | 1,675,842.53 |
| (/) Shares Outstanding (M) | 1,023.96 | 1,023.96 | 1,023.96 |
| (=) Excess Retained per Share | 1,342.96 | 1,519.17 | 1,636.63 |
| LTM Dividend per Share | 536.51 | 536.51 | 536.51 |
| (+) Excess Retained per Share | 1,342.96 | 1,519.17 | 1,636.63 |
| (=) Adjusted Dividend | 1,879.48 | 2,055.68 | 2,173.15 |
| WACC / Discount Rate | 6.51% | 6.51% | 6.51% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $196,840.17 | $437,860.04 | $467,226.91 |
| Upside / Downside | 881.75% | 2,083.84% | 2,230.31% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 2,405,633.00 | 2,561,999.15 | 2,728,529.09 | 2,905,883.48 | 3,094,765.91 | 3,295,925.69 | 3,394,803.46 |
| Payout Ratio | 22.84% | 36.27% | 49.70% | 63.13% | 76.57% | 90.00% | 92.50% |
| Projected Dividends (M) | 549,368.00 | 929,221.38 | 1,356,134.62 | 1,834,620.63 | 2,369,580.14 | 2,966,333.12 | 3,140,193.20 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.51% | 6.51% | 6.51% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 864,256.20 | 872,448.21 | 880,640.21 |
| Year 2 PV (M) | 1,173,138.87 | 1,195,483.87 | 1,218,039.68 |
| Year 3 PV (M) | 1,476,101.44 | 1,518,475.01 | 1,561,651.84 |
| Year 4 PV (M) | 1,773,228.26 | 1,841,421.62 | 1,911,563.21 |
| Year 5 PV (M) | 2,064,602.62 | 2,164,323.70 | 2,267,861.34 |
| PV of Terminal Value (M) | 62,315,340.70 | 65,325,194.96 | 68,450,243.42 |
| Equity Value (M) | 69,666,668.11 | 72,917,347.37 | 76,289,999.70 |
| Shares Outstanding (M) | 1,023.96 | 1,023.96 | 1,023.96 |
| Fair Value | $68,036.71 | $71,211.34 | $74,505.08 |
| Upside / Downside | 239.34% | 255.17% | 271.60% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| EG7.IR | FBD Holdings plc | 12.49% | $1.97 | 61.47% |
| WILC | G. Willi-Food International Ltd. | 12.48% | $3.58 | 52.70% |
| 9908.HK | JiaXing Gas Group Co., Ltd. | 12.44% | $1.02 | 40.94% |
| MPMX.JK | PT Mitra Pinasthika Mustika Tbk | 12.44% | $120.00 | 95.84% |
| 0QL5.L | Carlo Gavazzi Holding AG | 12.42% | $20.00 | 62.49% |
| GOZ.AX | Growthpoint Properties Australia | 12.40% | $0.30 | 16.37% |
| 1999.HK | Man Wah Holdings Limited | 12.39% | $0.57 | 57.62% |
| 1285.HK | Jiashili Group Limited | 12.38% | $0.14 | 55.24% |
| 600015.SS | Hua Xia Bank Co., Limited | 12.36% | $0.85 | 49.77% |
| BNP.DE | BNP Paribas S.A. | 12.28% | $10.07 | 51.11% |
| 0836.HK | China Resources Power Holdings Company Limited | 12.20% | $2.15 | 41.97% |
| BIS.AX | Bisalloy Steel Group Limited | 12.19% | $0.59 | 81.88% |
| KBS.BK | Khonburi Sugar Public Company Limited | 12.17% | $0.70 | 56.34% |
| 9300.SR | Alwaha REIT Fund | 12.14% | $1.18 | 71.67% |
| 2005.HK | SSY Group Limited | 12.13% | $0.35 | 50.50% |
| BGI-UN.TO | Brookfield Global Infrastructure Securities Income Fund | 12.09% | $0.96 | 46.13% |
| 2003.HK | VCREDIT Holdings Limited | 12.07% | $0.32 | 18.47% |
| 1713.HK | Sichuan Energy Investment Development Co., Ltd. | 12.02% | $0.29 | 41.35% |
| NSI.AS | NSI N.V. | 12.02% | $2.33 | 30.60% |
| RIO1.DE | Rio Tinto Group | 12.02% | $8.28 | 64.54% |
| IGL.AX | IVE Group Limited | 12.01% | $0.35 | 74.81% |
| 0G5B.L | Sto SE & Co. KGaA | 12.00% | $14.64 | 83.41% |
| CDU.LS | Conduril - Engenharia, S.A. | 12.00% | $1.80 | 69.00% |
| 2156.HK | C&D Property Management Group Co. Limited | 11.98% | $0.33 | 54.74% |
| 0057.HK | Chen Hsong Holdings Limited | 11.94% | $0.19 | 45.38% |
| BBSE3.SA | BB Seguridade Participações S.A. | 11.93% | $4.26 | 91.94% |
| SWUT.VI | SW Umwelttechnik Stoiser & Wolschner AG | 11.93% | $3.70 | 34.18% |
| 0Q76.L | CBo Territoria S.A. | 11.92% | $0.44 | 61.80% |
| ALCOF.PA | Cofidur S.A. | 11.92% | $34.80 | 38.87% |
| 0239.HK | Pak Fah Yeow International Limited | 11.87% | $0.28 | 52.60% |
| 2356.HK | Dah Sing Banking Group Limited | 11.87% | $1.29 | 41.19% |
| 3311.HK | China State Construction International Holdings Limited | 11.87% | $1.10 | 29.31% |
| ENGI.PA | Engie S.A. | 11.87% | $2.73 | 76.93% |
| SENA.BK | Sena Development Public Company Limited | 11.86% | $0.20 | 74.93% |
| 4348.SR | Alkhabeer REIT Fund | 11.85% | $0.66 | 98.08% |
| AWZ.SI | Multi-Chem Limited | 11.83% | $0.41 | 60.70% |
| 0331.HK | FSE Lifestyle Services Limited | 11.81% | $0.67 | 31.73% |
| SUL.AX | Super Retail Group Limited | 11.78% | $1.87 | 91.92% |
| 2877.HK | China Shineway Pharmaceutical Group Limited | 11.77% | $1.01 | 39.47% |
| DSWL | Deswell Industries, Inc. | 11.77% | $0.40 | 27.95% |
| 0855.HK | China Water Affairs Group Limited | 11.75% | $0.62 | 56.78% |
| 0659.HK | CTF Services Limited | 11.70% | $0.88 | 76.18% |
| DRA.AX | DRA Global Limited | 11.69% | $0.21 | 58.65% |
| GWA.AX | GWA Group Limited | 11.68% | $0.29 | 95.40% |
| 0968.HK | Xinyi Solar Holdings Limited | 11.67% | $0.36 | 70.18% |
| ENI-UN.TO | Energy Income Fund | 11.66% | $0.23 | 56.38% |
| TCF.AX | 360 Capital Mortgage REIT | 11.66% | $0.67 | 76.18% |
| 3316.HK | Binjiang Service Group Co. Ltd. | 11.65% | $2.76 | 69.09% |
| CC3.SI | StarHub Ltd | 11.65% | $0.13 | 81.69% |
| TFG-R.BK | Thaifoods Group Public Company Limited | 11.65% | $0.52 | 42.58% |