Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Grupo Carso, S.A.B. de C.V. (GCARSOA1.MX)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$85.75 - $166.94$117.97
Multi-Stage$64.42 - $70.34$67.32
Blended Fair Value$92.65
Current Price$133.76
Upside-30.74%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.04%5.91%1.770.801.111.050.351.261.240.681.441.18
YoY Growth--121.44%-28.11%5.92%200.84%-72.30%1.96%82.33%-52.86%21.92%18.26%
Dividend Yield--1.49%0.54%1.24%1.41%0.62%2.71%1.66%1.07%1.67%1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,616.41
(-) Cash Dividends Paid (M)1,767.08
(=) Cash Retained (M)9,849.33
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,323.281,452.05871.23
Cash Retained (M)9,849.339,849.339,849.33
(-) Cash Required (M)-2,323.28-1,452.05-871.23
(=) Excess Retained (M)7,526.058,397.288,978.10
(/) Shares Outstanding (M)2,256.922,256.922,256.92
(=) Excess Retained per Share3.333.723.98
LTM Dividend per Share0.780.780.78
(+) Excess Retained per Share3.333.723.98
(=) Adjusted Dividend4.124.504.76
WACC / Discount Rate10.57%10.57%10.57%
Growth Rate5.50%6.50%7.50%
Fair Value$85.75$117.97$166.94
Upside / Downside-35.89%-11.81%24.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,616.4112,371.4813,175.6214,032.0414,944.1215,915.4916,392.96
Payout Ratio15.21%30.17%45.13%60.08%75.04%90.00%92.50%
Projected Dividends (M)1,767.083,732.425,945.798,431.1211,214.4314,323.9415,163.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.57%10.57%10.57%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,344.053,375.753,407.44
Year 2 PV (M)4,772.804,863.714,955.47
Year 3 PV (M)6,063.616,237.676,415.04
Year 4 PV (M)7,226.117,504.017,789.84
Year 5 PV (M)8,269.368,668.789,083.48
PV of Terminal Value (M)115,704.83121,293.42127,095.90
Equity Value (M)145,380.76151,943.33158,747.17
Shares Outstanding (M)2,256.922,256.922,256.92
Fair Value$64.42$67.32$70.34
Upside / Downside-51.84%-49.67%-47.41%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%