Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Cencosud Shopping S.A. (CENCOSHOPP.SN)

Company Dividend Discount ModelIndustry: Real Estate - ServicesSector: Real Estate

Valuation Snapshot

Stable Growth$1,457.70 - $2,425.76$1,884.82
Multi-Stage$2,937.63 - $3,225.73$3,078.91
Blended Fair Value$2,481.87
Current Price$1,541.10
Upside61.05%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017
DPS1.56%0.00%94.9389.9372.2454.9616.7787.870.000.000.000.00
YoY Growth--5.56%24.48%31.45%227.69%-80.91%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--6.16%7.03%7.83%3.66%1.22%5.68%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)214,575.78
(-) Cash Dividends Paid (M)162,053.95
(=) Cash Retained (M)52,521.83
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)42,915.1626,821.9716,093.18
Cash Retained (M)52,521.8352,521.8352,521.83
(-) Cash Required (M)-42,915.16-26,821.97-16,093.18
(=) Excess Retained (M)9,606.6725,699.8536,428.64
(/) Shares Outstanding (M)1,707.161,707.161,707.16
(=) Excess Retained per Share5.6315.0521.34
LTM Dividend per Share94.9394.9394.93
(+) Excess Retained per Share5.6315.0521.34
(=) Adjusted Dividend100.55109.98116.26
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-0.44%0.56%1.56%
Fair Value$1,457.70$1,884.82$2,425.76
Upside / Downside-5.41%22.30%57.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)214,575.78215,772.88216,976.65218,187.15219,404.39220,628.43227,247.28
Payout Ratio75.52%78.42%81.31%84.21%87.10%90.00%92.50%
Projected Dividends (M)162,053.95169,205.55176,431.89183,733.61191,111.30198,565.59210,203.74

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-0.44%0.56%1.56%
Year 1 PV (M)157,408.61158,989.69160,570.76
Year 2 PV (M)152,687.99155,770.72158,884.25
Year 3 PV (M)147,921.15152,423.41157,016.12
Year 4 PV (M)143,133.71148,971.71154,986.50
Year 5 PV (M)138,348.18145,437.30152,814.08
PV of Terminal Value (M)4,275,508.794,494,590.654,722,562.68
Equity Value (M)5,015,008.435,256,183.485,506,834.39
Shares Outstanding (M)1,707.161,707.161,707.16
Fair Value$2,937.63$3,078.91$3,225.73
Upside / Downside90.62%99.79%109.31%

High-Yield Dividend Screener

« Prev Page 50 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
688009.SSChina Railway Signal & Communication Corporation Limited3.25%$0.1855.08%
ALMB.COAlm. Brand A/S3.25%$0.6069.79%
BUDI.JKPT Budi Starch & Sweetener Tbk3.25%$7.0135.52%
0398.HKOriental Watch Holdings Limited3.24%$0.1219.25%
044820.KSCosmax BTI, Inc.3.24%$449.6235.33%
8017.HKTradeGo FinTech Limited3.24%$0.0545.22%
ALPM.PAPrecia S.A.3.24%$0.8632.45%
DGV.MIDigital Value S.p.A.3.24%$0.9315.10%
ULTJ.JKPT Ultrajaya Milk Industry & Trading Company Tbk3.24%$46.5039.75%
004890.KSDongil Industries Co.,Ltd.3.23%$1,262.8723.13%
5297.TWO3s Silicon Tech., Inc.3.23%$0.9261.02%
600219.SSShandong Nanshan Aluminium Co.,Ltd.3.23%$0.1739.17%
601018.SSNingbo Zhoushan Port Company Limited3.23%$0.1248.88%
6448.TBrother Industries, Ltd.3.23%$100.9546.67%
AZE.BRAzelis Group N.V.3.23%$0.3024.74%
FDPFresh Del Monte Produce Inc.3.23%$1.1468.58%
FMM-B.STFM Mattsson Mora Group AB (publ)3.23%$2.2587.42%
ITECH.STI-Tech AB3.23%$1.7450.69%
MTY.TOMTY Food Group Inc.3.23%$1.2473.76%
SKA-B.STSkanska AB (publ)3.23%$8.3155.80%
1179.HKH World Group Limited3.22%$1.2098.76%
2745.TWOLife Travel & Tourist Service Co., Ltd.3.22%$3.4841.20%
3533.TWLotes Co., Ltd3.22%$41.6856.60%
5908.KLDKSH Holdings (Malaysia) Berhad3.22%$0.1920.93%
600886.SSSDIC Power Holdings Co., Ltd.3.22%$0.4251.34%
603566.SSPulike Biological Engineering, Inc.3.22%$0.4095.20%
9583.SRUnited Mining Industries Co.3.22%$1.4581.04%
CBG-R.BKCarabao Group Public Company Limited3.22%$1.4047.30%
ESF.VIEurofins Scientific SE3.22%$2.0162.22%
ETE.ATNational Bank of Greece S.A.3.22%$0.4436.82%
MOTV3.SAMotiva S.A.3.22%$0.4833.62%
NCKL.JKPT Trimegah Bangun Persada Tbk3.22%$37.5729.64%
TEA.AXTasmea Ltd3.22%$0.1338.34%
002283.SZTianrun Industry Technology Co., Ltd.3.21%$0.2065.38%
004840.KSDRB Holding Co., Ltd.3.21%$160.4026.30%
241560.KSDoosan Bobcat Inc.3.21%$1,824.8939.43%
300406.SZBeijing Strong Biotechnologies, Inc.3.21%$0.4256.93%
4088.TAir Water Inc.3.21%$72.4432.93%
603187.SSQingdao Hiron Commercial Cold Chain Co., Ltd.3.21%$0.5050.00%
6250.TYamabiko Corporation3.21%$95.3127.60%
SKF-A.STAB SKF (publ)3.21%$7.9374.23%
002441.SZZhongyeda Electric Co., Ltd.3.20%$0.3077.91%
002991.SZGanyuan Foods Co., Ltd.3.20%$1.8265.31%
300833.SZGuangzhou Haoyang Electronic Co.,Ltd.3.20%$1.3092.60%
688799.SSHunan Warrant Pharmaceutical Co.,Ltd3.20%$1.5367.14%
029530.KSsindoh Co.,Ltd.3.19%$1,500.1429.67%
0RL4.LCatella AB (publ)3.19%$0.9147.34%
5889.TJapan Eyewear Holdings Co., Ltd.3.19%$64.7439.09%
DAPS.BODAPS Advertising Ltd.3.19%$0.6514.79%
PTPS.JKPT Pulau Subur Tbk3.19%$6.0038.20%