Definitive Analysis
| Stable Growth | $212,190.02 - $844,097.38 | $574,699.42 |
| Multi-Stage | $104,164.56 - $113,872.31 | $108,929.88 |
| Blended Fair Value | $341,814.65 | |
| Current Price | $26,775.00 | |
| Upside | 1,176.62% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 11.99% | 15.07% | 2,235.27 | 6,883.97 | 1,752.66 | 829.66 | 1,002.11 | 1,269.08 | 1,002.11 | 693.06 | 598.60 | 817.30 |
| YoY Growth | - | - | -67.53% | 292.77% | 111.25% | -17.21% | -21.04% | 26.64% | 44.59% | 15.78% | -26.76% | 48.78% |
| Dividend Yield | - | - | 9.49% | 28.65% | 6.02% | 3.25% | 4.53% | 7.51% | 3.68% | 2.17% | 2.26% | 5.34% |
| Net Income To Common (M) | 15,414,710.00 |
| (-) Cash Dividends Paid (M) | 7,808,837.00 |
| (=) Cash Retained (M) | 7,605,873.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 3,082,942.00 | 1,926,838.75 | 1,156,103.25 |
| Cash Retained (M) | 7,605,873.00 | 7,605,873.00 | 7,605,873.00 |
| (-) Cash Required (M) | -3,082,942.00 | -1,926,838.75 | -1,156,103.25 |
| (=) Excess Retained (M) | 4,522,931.00 | 5,679,034.25 | 6,449,769.75 |
| (/) Shares Outstanding (M) | 3,631.81 | 3,631.81 | 3,631.81 |
| (=) Excess Retained per Share | 1,245.37 | 1,563.69 | 1,775.91 |
| LTM Dividend per Share | 2,150.12 | 2,150.12 | 2,150.12 |
| (+) Excess Retained per Share | 1,245.37 | 1,563.69 | 1,775.91 |
| (=) Adjusted Dividend | 3,395.49 | 3,713.82 | 3,926.03 |
| WACC / Discount Rate | 7.19% | 7.19% | 7.19% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $212,190.02 | $574,699.42 | $844,097.38 |
| Upside / Downside | 692.49% | 2,046.40% | 3,052.56% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 15,414,710.00 | 16,416,666.15 | 17,483,749.45 | 18,620,193.16 | 19,830,505.72 | 21,119,488.59 | 21,753,073.25 |
| Payout Ratio | 50.66% | 58.53% | 66.40% | 74.26% | 82.13% | 90.00% | 92.50% |
| Projected Dividends (M) | 7,808,837.00 | 9,608,129.03 | 11,608,336.69 | 13,827,977.00 | 16,287,125.33 | 19,007,539.73 | 20,121,592.76 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.19% | 7.19% | 7.19% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 8,879,624.63 | 8,963,791.68 | 9,047,958.74 |
| Year 2 PV (M) | 9,914,745.17 | 10,103,593.22 | 10,294,222.85 |
| Year 3 PV (M) | 10,915,056.53 | 11,228,388.58 | 11,547,660.39 |
| Year 4 PV (M) | 11,881,398.42 | 12,338,323.47 | 12,808,302.55 |
| Year 5 PV (M) | 12,814,592.73 | 13,433,542.36 | 14,076,180.64 |
| PV of Terminal Value (M) | 323,900,371.65 | 339,544,880.71 | 355,788,141.96 |
| Equity Value (M) | 378,305,789.12 | 395,612,520.01 | 413,562,467.13 |
| Shares Outstanding (M) | 3,631.81 | 3,631.81 | 3,631.81 |
| Fair Value | $104,164.56 | $108,929.88 | $113,872.31 |
| Upside / Downside | 289.04% | 306.83% | 325.29% |
| 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% |