Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Cencosud S.A. (CENCOSUD.SN)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2,104.88 - $4,091.33$2,894.15
Multi-Stage$2,495.76 - $2,738.78$2,614.97
Blended Fair Value$2,754.56
Current Price$2,735.00
Upside0.72%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.53%0.53%21.03103.13128.30250.6032.6110.2225.5551.0981.1628.87
YoY Growth---79.61%-19.62%-48.80%668.52%219.09%-60.00%-49.99%-37.05%181.09%44.74%
Dividend Yield--0.73%6.01%8.35%16.17%2.12%1.15%2.16%2.76%4.00%1.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)365,825.79
(-) Cash Dividends Paid (M)41,941.21
(=) Cash Retained (M)323,884.59
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)73,165.1645,728.2227,436.93
Cash Retained (M)323,884.59323,884.59323,884.59
(-) Cash Required (M)-73,165.16-45,728.22-27,436.93
(=) Excess Retained (M)250,719.43278,156.36296,447.65
(/) Shares Outstanding (M)2,801.752,801.752,801.75
(=) Excess Retained per Share89.4999.28105.81
LTM Dividend per Share14.9714.9714.97
(+) Excess Retained per Share89.4999.28105.81
(=) Adjusted Dividend104.46114.25120.78
WACC / Discount Rate7.49%7.49%7.49%
Growth Rate2.41%3.41%4.41%
Fair Value$2,104.88$2,894.15$4,091.33
Upside / Downside-23.04%5.82%49.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)365,825.79378,306.52391,213.04404,559.89418,362.09432,635.17445,614.23
Payout Ratio11.46%27.17%42.88%58.59%74.29%90.00%92.50%
Projected Dividends (M)41,941.21102,792.85167,747.78237,015.14310,813.58389,371.66412,193.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.49%7.49%7.49%
Growth Rate2.41%3.41%4.41%
Year 1 PV (M)94,701.9495,626.6696,551.37
Year 2 PV (M)142,379.90145,174.02147,995.28
Year 3 PV (M)185,337.78190,820.16196,409.61
Year 4 PV (M)223,915.32232,789.95241,925.80
Year 5 PV (M)258,430.70271,296.77284,670.25
PV of Terminal Value (M)6,087,713.876,390,793.026,705,824.86
Equity Value (M)6,992,479.517,326,500.577,673,377.18
Shares Outstanding (M)2,801.752,801.752,801.75
Fair Value$2,495.76$2,614.97$2,738.78
Upside / Downside-8.75%-4.39%0.14%

High-Yield Dividend Screener

« Prev Page 45 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
558.SIUMS Holdings Limited3.60%$0.0588.87%
601019.SSShandong Publishing&Media Co.,Ltd3.60%$0.3141.99%
603233.SSDaShenLin Pharmaceutical Group Co., Ltd.3.60%$0.6463.21%
603658.SSAutobio Diagnostics Co., Ltd.3.60%$1.2766.33%
603661.SSHenglin Home Furnishings Co.,Ltd3.60%$1.1557.55%
6371.TTsubakimoto Chain Co.3.60%$83.2737.31%
FSMART.BKForth Smart Service Public Company Limited3.60%$0.2331.86%
KABE-B.STKABE Group AB (publ.)3.60%$8.0076.60%
SKLT.JKPT Sekar Laut Tbk3.60%$9.0042.24%
TFMAMA.BKThai President Foods Public Company Limited3.60%$6.9357.58%
002469.SZShandong Sunway Chemical Group Co., Ltd.3.59%$0.3072.05%
216050.KQIncross Co., Ltd.3.59%$241.9426.78%
2845.TWFar Eastern International Bank Ltd.3.59%$0.4654.51%
6461.TNippon Piston Ring Co., Ltd.3.59%$68.2725.12%
7751.TCanon Inc.3.59%$166.4591.69%
E4C.DEEcotel Communication Ag3.59%$0.4282.27%
LHA.DEDeutsche Lufthansa AG3.59%$0.3122.46%
NTBThe Bank of N.T. Butterfield & Son Limited3.59%$1.7833.40%
SVOA.BKSVOA Public Company Limited3.59%$0.0521.40%
TRAC-B.STAB Traction3.59%$9.0082.36%
0IX0.LGL Events S.A.3.58%$1.0420.20%
0QNG.LJungfraubahn Holding AG3.58%$10.2542.20%
3231.TNomura Real Estate Holdings, Inc.3.58%$34.6440.45%
4106.TWWellell Inc.3.58%$0.8058.20%
EIK.ICEik fasteignafélag hf.3.58%$0.5024.04%
053690.KSHanmiGlobal Co., Ltd.3.57%$642.0628.05%
286940.KSLotte Innovate Co Ltd3.57%$699.8899.32%
601158.SSChongqing Water Group Co.,Ltd.3.57%$0.1691.61%
ILC.SNInversiones La Construcción S.A.3.57%$650.4128.71%
058850.KSKtcs Corporation3.56%$100.0915.29%
1294.TWOHantech Bio-Technology Co., Ltd.3.56%$2.8166.03%
3283.TNippon Prologis REIT, Inc.3.56%$3,304.8853.00%
688121.SSShanghai Supezet Engineering Technology Corp., Ltd.3.56%$0.3973.41%
EMIRATESNBD.AEEmirates NBD Bank PJSC3.56%$1.0228.25%
FLEXO.ATFlexopack Société Anonyme Commercial and Industrial Plastics Company3.56%$0.3017.58%
006040.KSDongwon Industries Co., Ltd.3.55%$1,474.3049.91%
2715.TElematec Corporation3.55%$84.9964.74%
3700.HKInkeverse Group Limited3.55%$0.0411.74%
600958.SSOrient Securities Company Limited3.55%$0.3963.25%
7955.TCleanup Corporation3.55%$31.0045.30%
ISAT.JKPT Indosat Ooredoo Hutchison Tbk3.55%$83.7958.49%
PBSA.JKPT Paramita Bangun Sarana Tbk3.55%$55.0071.03%
004800.KSHyosung Corporation3.54%$3,986.8920.54%
6414.TWEnnoconn Corporation3.54%$10.1352.07%
WIHL.STWihlborgs Fastigheter AB (publ)3.54%$3.2044.13%
002081.SZSuzhou Gold Mantis Construction Decoration Co., Ltd.3.53%$0.1270.03%
0RHV.LInvestis Holding S.A.3.53%$5.1018.83%
2760.TTokyo Electron Device Limited3.53%$119.8646.59%
5515.TWChien Kuo Construction Co., Ltd.3.53%$1.2751.00%
600603.SSGuanghui Logistics Co.Ltd3.53%$0.2263.76%