Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

The Bidvest Group Limited (BVT.JO)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$829.37 - $2,138.43$1,257.09
Multi-Stage$679.07 - $741.95$709.93
Blended Fair Value$983.51
Current Price$233.53
Upside321.15%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.57%5.29%9.159.578.527.343.146.665.775.124.529.50
YoY Growth---4.40%12.38%16.04%133.93%-52.87%15.44%12.64%13.27%-52.42%73.78%
Dividend Yield--3.92%3.31%3.26%3.50%1.65%4.69%3.00%2.60%2.87%6.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,437.52
(-) Cash Dividends Paid (M)6,377.00
(=) Cash Retained (M)6,060.52
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,487.501,554.69932.81
Cash Retained (M)6,060.526,060.526,060.52
(-) Cash Required (M)-2,487.50-1,554.69-932.81
(=) Excess Retained (M)3,573.014,505.835,127.70
(/) Shares Outstanding (M)340.59340.59340.59
(=) Excess Retained per Share10.4913.2315.06
LTM Dividend per Share18.7218.7218.72
(+) Excess Retained per Share10.4913.2315.06
(=) Adjusted Dividend29.2131.9533.78
WACC / Discount Rate8.25%8.25%8.25%
Growth Rate4.57%5.57%6.57%
Fair Value$829.37$1,257.09$2,138.43
Upside / Downside255.15%438.30%815.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,437.5213,130.1113,861.2614,633.1315,447.9916,308.2116,797.46
Payout Ratio51.27%59.02%66.76%74.51%82.25%90.00%92.50%
Projected Dividends (M)6,377.007,749.109,254.2510,902.9912,706.6614,677.3915,537.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.25%8.25%8.25%
Growth Rate4.57%5.57%6.57%
Year 1 PV (M)7,090.597,158.407,226.21
Year 2 PV (M)7,748.237,897.148,047.46
Year 3 PV (M)8,352.928,594.868,841.42
Year 4 PV (M)8,907.489,253.139,608.75
Year 5 PV (M)9,414.639,873.4910,350.07
PV of Terminal Value (M)189,767.00199,016.02208,622.21
Equity Value (M)231,280.85241,793.03252,696.11
Shares Outstanding (M)340.59340.59340.59
Fair Value$679.07$709.93$741.95
Upside / Downside190.78%204.00%217.71%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%