Definitive Analysis
| Stable Growth | $750,930.12 - $2,715,146.09 | $2,380,424.56 |
| Multi-Stage | $343,933.82 - $376,295.08 | $359,817.99 |
| Blended Fair Value | $1,370,121.27 | |
| Current Price | $87,200.00 | |
| Upside | 1,471.24% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 13.39% | 25.63% | 3,891.80 | 4,835.85 | 3,227.28 | 2,067.47 | 2,117.90 | 2,076.65 | 1,695.27 | 1,126.27 | 767.91 | 604.82 |
| YoY Growth | - | - | -19.52% | 49.84% | 56.10% | -2.38% | 1.99% | 22.50% | 50.52% | 46.67% | 26.97% | 52.21% |
| Dividend Yield | - | - | 6.53% | 8.57% | 7.93% | 4.25% | 4.95% | 8.99% | 4.51% | 2.46% | 2.08% | 2.44% |
| Net Income To Common (M) | 3,946,935.00 |
| (-) Cash Dividends Paid (M) | 1,341,315.00 |
| (=) Cash Retained (M) | 2,605,620.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 789,387.00 | 493,366.88 | 296,020.13 |
| Cash Retained (M) | 2,605,620.00 | 2,605,620.00 | 2,605,620.00 |
| (-) Cash Required (M) | -789,387.00 | -493,366.88 | -296,020.13 |
| (=) Excess Retained (M) | 1,816,233.00 | 2,112,253.13 | 2,309,599.88 |
| (/) Shares Outstanding (M) | 289.10 | 289.10 | 289.10 |
| (=) Excess Retained per Share | 6,282.39 | 7,306.33 | 7,988.95 |
| LTM Dividend per Share | 4,639.64 | 4,639.64 | 4,639.64 |
| (+) Excess Retained per Share | 6,282.39 | 7,306.33 | 7,988.95 |
| (=) Adjusted Dividend | 10,922.02 | 11,945.96 | 12,628.59 |
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $750,930.12 | $2,380,424.56 | $2,715,146.09 |
| Upside / Downside | 761.16% | 2,629.84% | 3,013.70% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 3,946,935.00 | 4,203,485.78 | 4,476,712.35 | 4,767,698.65 | 5,077,599.07 | 5,407,643.00 | 5,569,872.30 |
| Payout Ratio | 33.98% | 45.19% | 56.39% | 67.59% | 78.80% | 90.00% | 92.50% |
| Projected Dividends (M) | 1,341,315.00 | 1,899,427.82 | 2,524,428.25 | 3,222,653.65 | 4,000,982.65 | 4,866,878.70 | 5,152,131.87 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 1,757,931.79 | 1,774,594.65 | 1,791,257.51 |
| Year 2 PV (M) | 2,162,327.54 | 2,203,513.81 | 2,245,088.62 |
| Year 3 PV (M) | 2,554,767.05 | 2,628,105.23 | 2,702,833.67 |
| Year 4 PV (M) | 2,935,510.01 | 3,048,401.44 | 3,164,518.10 |
| Year 5 PV (M) | 3,304,811.13 | 3,464,434.74 | 3,630,167.52 |
| PV of Terminal Value (M) | 86,715,661.30 | 90,904,060.17 | 95,252,758.92 |
| Equity Value (M) | 99,431,008.82 | 104,023,110.03 | 108,786,624.34 |
| Shares Outstanding (M) | 289.10 | 289.10 | 289.10 |
| Fair Value | $343,933.82 | $359,817.99 | $376,295.08 |
| Upside / Downside | 294.42% | 312.64% | 331.53% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| 603600.SS | UE Furniture Co., Ltd. | 3.04% | $0.36 | 45.42% |
| 6725.TWO | Cica-Huntek Chemical Technology Taiwan Co., Ltd. | 3.04% | $8.66 | 29.24% |
| 7736.TWO | Hushan | 3.04% | $2.73 | 34.63% |
| 9631.SR | Hedab Alkhaleej Trading Co. | 3.04% | $0.93 | 15.05% |
| EMBELL.ST | Embellence Group AB (publ) | 3.04% | $1.23 | 45.31% |
| HBH.DE | HORNBACH Holding AG & Co. KGaA | 3.04% | $2.50 | 26.39% |
| S68.SI | Singapore Exchange Limited | 3.04% | $0.52 | 44.77% |
| 000563.SZ | Shaanxi International Trust Co.,Ltd. | 3.03% | $0.10 | 37.59% |
| 000651.SZ | Gree Electric Appliances, Inc. of Zhuhai | 3.03% | $1.22 | 21.25% |
| 002588.SZ | Stanley Agriculture Group Co.,Ltd. | 3.03% | $0.30 | 35.63% |
| 2890.TW | SinoPac Financial Holdings Company Limited | 3.03% | $0.87 | 47.46% |
| 300146.SZ | By-health Co., Ltd. | 3.03% | $0.36 | 88.13% |
| AN3PJ.AX | ANZ Group Holdings Limited | 3.03% | $3.14 | 74.08% |
| SBMA.JK | PT Surya Biru Murni Acetylene Tbk | 3.03% | $4.00 | 26.88% |
| 003008.SZ | Xuchang KETOP Testing Research Institute Co.,Ltd | 3.02% | $0.65 | 77.32% |
| 350520.KS | IGIS RESIDENCE REIT Co., Ltd. | 3.02% | $115.51 | 29.71% |
| 5249.KL | IOI Properties Group Berhad | 3.02% | $0.08 | 26.55% |
| 601609.SS | Ningbo Jintian Copper(Group) Co., Ltd. | 3.02% | $0.33 | 65.77% |
| 6667.TWO | Trusval Technology Co., Ltd. | 3.02% | $8.12 | 65.45% |
| 9202.T | ANA Holdings Inc. | 3.02% | $89.92 | 31.71% |
| AXFO.ST | Axfood AB (publ) | 3.02% | $8.71 | 88.81% |
| EQTL3.SA | Equatorial Energia S.A. | 3.02% | $1.16 | 43.16% |
| GARAN.IS | Turkiye Garanti Bankasi A.S. | 3.02% | $4.52 | 17.50% |
| IMO | Imperial Oil Limited | 3.02% | $2.69 | 33.94% |
| JEN.BR | Jensen-Group N.V. | 3.02% | $1.79 | 19.29% |
| 002116.SZ | China Haisum Engineering Co., Ltd. | 3.01% | $0.31 | 40.43% |
| 007210.KS | Byucksan Corporation | 3.01% | $52.24 | 17.82% |
| 0QO7.L | Barry Callebaut AG | 3.01% | $57.90 | 84.65% |
| 0R8X.L | Plazza AG | 3.01% | $12.50 | 35.89% |
| 1837.HK | Natural Food International Holding Limited | 3.01% | $0.03 | 22.72% |
| 280360.KS | Lotte Wellfood Co.,Ltd | 3.01% | $3,368.64 | 47.78% |
| 7236.T | T.RAD Co., Ltd. | 3.01% | $247.29 | 25.88% |
| ARJO-B.ST | Arjo AB (publ) | 3.01% | $0.95 | 59.13% |
| FAE.MC | Faes Farma, S.A. | 3.01% | $0.16 | 38.53% |
| 000582.SZ | Beibu Gulf Port Co., Ltd. | 3.00% | $0.28 | 61.06% |
| 5227.KL | IGB Real Estate Investment Trust | 3.00% | $0.08 | 49.35% |
| 600989.SS | Ningxia Baofeng Energy Group Co., Ltd. | 3.00% | $0.59 | 39.72% |
| 601058.SS | Sailun Group Co., Ltd. | 3.00% | $0.49 | 42.76% |
| 9147.T | Nippon Express Holdings,Inc. | 3.00% | $100.57 | 80.85% |
| EUROB.AT | Eurobank Ergasias Services and Holdings S.A. | 3.00% | $0.11 | 28.68% |
| KLBF.JK | PT Kalbe Farma Tbk. | 3.00% | $36.10 | 46.82% |
| KNOP | KNOT Offshore Partners LP | 3.00% | $0.31 | 31.19% |
| SANT.DE | Kontron AG | 3.00% | $0.58 | 26.01% |
| 000932.SZ | Hunan Valin Steel Co., Ltd. | 2.99% | $0.17 | 41.58% |
| 002039.SZ | GuiZhou QianYuan Power Co., Ltd. | 2.99% | $0.54 | 52.04% |
| 028100.KS | Dong-Ah Geological Engineering Company Ltd. | 2.99% | $509.71 | 41.84% |
| 0R6S.L | Zehnder Group AG | 2.99% | $2.44 | 66.50% |
| 2658.KL | Ajinomoto (Malaysia) Bhd | 2.99% | $0.41 | 44.56% |
| 3486.T | Global Link Management Inc. | 2.99% | $63.66 | 16.66% |
| 4002.SR | Mouwasat Medical Services Company | 2.99% | $2.00 | 52.94% |