Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Rosseti, Public Joint Stock Company (RSTIP.ME)

Company Dividend Discount ModelIndustry: Regulated ElectricSector: Utilities

Valuation Snapshot

Stable Growth$15.94 - $86.00$31.27
Multi-Stage$12.55 - $13.77$13.15
Blended Fair Value$22.21
Current Price$1.28
Upside1,635.20%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2020201920182017201620152014201320122011
DPS54.52%40.06%0.090.020.010.050.050.010.010.020.010.01
YoY Growth--258.86%104.76%-74.74%-6.16%405.66%0.59%-41.77%135.03%-11.62%171.10%
Dividend Yield--5.90%2.10%1.25%6.32%5.44%1.76%1.98%3.27%0.38%0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)88,104.00
(-) Cash Dividends Paid (M)4,976.00
(=) Cash Retained (M)83,128.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17,620.8011,013.006,607.80
Cash Retained (M)83,128.0083,128.0083,128.00
(-) Cash Required (M)-17,620.80-11,013.00-6,607.80
(=) Excess Retained (M)65,507.2072,115.0076,520.20
(/) Shares Outstanding (M)200,900.00200,900.00200,900.00
(=) Excess Retained per Share0.330.360.38
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.330.360.38
(=) Adjusted Dividend0.350.380.41
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate4.00%5.00%6.00%
Fair Value$15.94$31.27$86.00
Upside / Downside1,145.55%2,342.89%6,618.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)88,104.0092,504.9697,125.75101,977.36107,071.32112,419.73115,792.32
Payout Ratio5.65%22.52%39.39%56.26%73.13%90.00%92.50%
Projected Dividends (M)4,976.0020,830.5438,256.5957,371.5978,300.80101,177.75107,107.89

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate4.00%5.00%6.00%
Year 1 PV (M)19,412.3419,599.0019,785.67
Year 2 PV (M)33,224.6933,866.7234,514.91
Year 3 PV (M)46,433.2247,785.6349,164.04
Year 4 PV (M)59,057.5561,362.0763,733.39
Year 5 PV (M)71,116.6974,602.3178,223.29
PV of Terminal Value (M)2,292,705.642,405,077.392,521,812.70
Equity Value (M)2,521,950.122,642,293.132,767,233.98
Shares Outstanding (M)200,900.00200,900.00200,900.00
Fair Value$12.55$13.15$13.77
Upside / Downside880.72%927.52%976.11%

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%