Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Akbank T.A.S. (AKBNK.IS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$1,563.09 - $1,841.58$1,725.83
Multi-Stage$459.92 - $504.37$481.73
Blended Fair Value$1,103.78
Current Price$62.70
Upside1,660.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%35.80%1.921.730.230.120.000.000.310.170.120.11
YoY Growth--10.84%642.49%93.52%0.00%0.00%-100.00%77.78%50.00%5.34%21.84%
Dividend Yield--3.63%3.62%1.38%1.66%0.00%0.00%5.01%2.11%1.58%1.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)48,154.09
(-) Cash Dividends Paid (M)6,354.40
(=) Cash Retained (M)41,799.69
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,630.826,019.263,611.56
Cash Retained (M)41,799.6941,799.6941,799.69
(-) Cash Required (M)-9,630.82-6,019.26-3,611.56
(=) Excess Retained (M)32,168.8735,780.4338,188.13
(/) Shares Outstanding (M)5,200.235,200.235,200.23
(=) Excess Retained per Share6.196.887.34
LTM Dividend per Share1.221.221.22
(+) Excess Retained per Share6.196.887.34
(=) Adjusted Dividend7.418.108.57
WACC / Discount Rate5.08%5.08%5.08%
Growth Rate5.50%6.50%7.50%
Fair Value$1,563.09$1,725.83$1,841.58
Upside / Downside2,392.96%2,652.52%2,837.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)48,154.0951,284.1054,617.5758,167.7161,948.6165,975.2767,954.53
Payout Ratio13.20%28.56%43.92%59.28%74.64%90.00%92.50%
Projected Dividends (M)6,354.4014,645.0923,986.7234,480.8846,237.9559,377.7562,857.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.08%5.08%5.08%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)13,805.8613,936.7314,067.59
Year 2 PV (M)21,316.4121,722.4322,132.28
Year 3 PV (M)28,886.3929,715.6230,560.56
Year 4 PV (M)36,516.1637,920.4739,364.90
Year 5 PV (M)44,206.0746,341.2448,558.13
PV of Terminal Value (M)2,246,944.492,355,472.752,468,154.64
Equity Value (M)2,391,675.392,505,109.232,622,838.09
Shares Outstanding (M)5,200.235,200.235,200.23
Fair Value$459.92$481.73$504.37
Upside / Downside633.52%668.31%704.42%

High-Yield Dividend Screener

« Prev Page 41 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
5271.KLPecca Group Berhad3.89%$0.0781.04%
8183.TWOInfo-Tek Corporation3.89%$1.3053.03%
BDMS-R.BKBangkok Dusit Medical Services Public Company Limited3.89%$0.7572.62%
DANHOS13.MXFibra Danhos3.89%$1.0936.98%
FPE.DEFuchs Petrolub SE3.89%$1.1751.86%
S63.SISingapore Technologies Engineering Ltd3.89%$0.3372.94%
SONIC.BKSonic Interfreight Public Company Limited3.89%$0.0633.00%
0QMW.LKuehne + Nagel International AG3.88%$9.9598.58%
600861.SSFESCO Group Co., Ltd.3.88%$0.7134.85%
CIV.PACaisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative3.88%$4.0518.13%
DIR-UN.TODream Industrial Real Estate Investment Trust3.88%$0.4965.95%
GGBR3.SAGerdau S.A.3.88%$0.6845.15%
HMC.AXHMC Capital Limited3.88%$0.1611.87%
000728.SZGuoyuan Securities Company Limited3.87%$0.3252.50%
2145.HKShanghai Chicmax Cosmetic Co., Ltd.3.87%$2.6964.24%
600025.SSHuaneng Lancang River Hydropower Inc.3.87%$0.3575.95%
603970.SSSino-Agri Leading Biosciences Co.,Ltd3.87%$0.5074.51%
6509.TWOTaiwan Hopax Chems.Mfg.Co.,Ltd.3.87%$1.2549.65%
AKZA.ASAkzo Nobel N.V.3.87%$2.3195.66%
1763.HKChina Isotope & Radiation Corporation3.86%$0.8332.12%
600761.SSAnhui Heli Co.,Ltd.3.86%$0.8153.66%
605337.SSZhe Jiang Li Zi Yuan Food Co.,Ltd.3.86%$0.4692.31%
BOSS.DEHugo Boss AG3.86%$1.4043.29%
GOFORE.HEGofore Oyj3.86%$0.5283.77%
LOGO.ISLogo Yazilim Sanayi ve Ticaret A.S.3.86%$5.9443.46%
PKTM.VIPIERER Mobility AG3.86%$0.583.67%
SICT.BKSilicon Craft Technology Public Company Limited3.86%$0.0951.68%
000591.SZCECEP Solar Energy Co.,Ltd.3.85%$0.1763.11%
0QKI.LSwisscom AG3.85%$22.0191.35%
215200.KQMegaStudyEdu Co. Ltd3.85%$1,569.9734.80%
2163.TArtner Co.,Ltd.3.85%$81.5765.08%
3265.TWOWinstek Semiconductor Co., Ltd.3.85%$4.8095.49%
6301.TKomatsu Ltd.3.85%$192.6642.48%
9563.SRBena Steel Industries Co.3.85%$1.5884.07%
CPN-R.BKCentral Pattana Public Company Limited3.85%$2.1257.57%
000080.KSHITEJINRO Co., Ltd.3.84%$700.2055.98%
601921.SSZhejiang Publishing & Media Co., Ltd.3.84%$0.3051.98%
9945.TWRuentex Development Co.,Ltd.3.84%$1.1433.31%
AGUAS-A.SNAguas Andinas S.A.3.84%$14.2270.41%
TNKTeekay Tankers Ltd.3.84%$1.9821.29%
WALMEX.MXWal-Mart de México, S.A.B. de C.V.3.84%$2.1674.07%
000810.KSSamsung Fire & Marine Insurance Co., Ltd.3.83%$19,037.8640.33%
0QPW.LZug Estates Holding AG3.83%$85.0029.91%
9910.TWFeng Tay Enterprises Co., Ltd.3.83%$4.3186.98%
CTC-A.TOCanadian Tire Corporation, Limited3.83%$6.7249.69%
LOR.DEL'Oréal S.A.3.83%$13.9859.38%
SOBOSouth Bow Corporation3.83%$1.0769.36%
0799.HKIGG Inc3.82%$0.1512.76%
105630.KSHansae Co., Ltd.3.82%$500.3039.98%
SIX2.DESixt SE3.82%$2.7144.65%