Definitive Analysis
| Stable Growth | $440,916.35 - $1,139,185.30 | $1,067,583.46 |
| Multi-Stage | $164,251.93 - $179,700.83 | $171,834.79 |
| Blended Fair Value | $619,709.12 | |
| Current Price | $49,400.00 | |
| Upside | 1,154.47% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.33% | 12.69% | 2,397.24 | 2,397.24 | 2,205.46 | 1,726.01 | 1,534.23 | 1,534.96 | 1,477.43 | 1,477.43 | 1,555.48 | 1,036.98 |
| YoY Growth | - | - | 0.00% | 8.70% | 27.78% | 12.50% | -0.05% | 3.89% | 0.00% | -5.02% | 50.00% | 42.86% |
| Dividend Yield | - | - | 5.99% | 6.52% | 7.25% | 5.34% | 4.45% | 5.13% | 4.19% | 4.12% | 3.97% | 2.75% |
| Net Income To Common (M) | 637,456.87 |
| (-) Cash Dividends Paid (M) | 298,790.00 |
| (=) Cash Retained (M) | 338,666.87 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 127,491.37 | 79,682.11 | 47,809.27 |
| Cash Retained (M) | 338,666.87 | 338,666.87 | 338,666.87 |
| (-) Cash Required (M) | -127,491.37 | -79,682.11 | -47,809.27 |
| (=) Excess Retained (M) | 211,175.50 | 258,984.76 | 290,857.61 |
| (/) Shares Outstanding (M) | 111.29 | 111.29 | 111.29 |
| (=) Excess Retained per Share | 1,897.61 | 2,327.22 | 2,613.63 |
| LTM Dividend per Share | 2,684.91 | 2,684.91 | 2,684.91 |
| (+) Excess Retained per Share | 1,897.61 | 2,327.22 | 2,613.63 |
| (=) Adjusted Dividend | 4,582.52 | 5,012.13 | 5,298.54 |
| WACC / Discount Rate | 6.60% | 6.60% | 6.60% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $440,916.35 | $1,067,583.46 | $1,139,185.30 |
| Upside / Downside | 792.54% | 2,061.10% | 2,206.04% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 637,456.87 | 678,891.57 | 723,019.52 | 770,015.79 | 820,066.82 | 873,371.16 | 899,572.30 |
| Payout Ratio | 46.87% | 55.50% | 64.12% | 72.75% | 81.37% | 90.00% | 92.50% |
| Projected Dividends (M) | 298,790.00 | 376,769.56 | 463,624.08 | 560,177.84 | 667,324.77 | 786,034.05 | 832,104.37 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.60% | 6.60% | 6.60% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 350,135.22 | 353,454.04 | 356,772.86 |
| Year 2 PV (M) | 400,392.53 | 408,018.88 | 415,717.18 |
| Year 3 PV (M) | 449,578.87 | 462,484.67 | 475,635.11 |
| Year 4 PV (M) | 497,710.96 | 516,851.52 | 536,538.91 |
| Year 5 PV (M) | 544,805.29 | 571,119.58 | 598,440.99 |
| PV of Terminal Value (M) | 16,036,153.31 | 16,810,705.51 | 17,614,901.65 |
| Equity Value (M) | 18,278,776.19 | 19,122,634.21 | 19,998,006.71 |
| Shares Outstanding (M) | 111.29 | 111.29 | 111.29 |
| Fair Value | $164,251.93 | $171,834.79 | $179,700.83 |
| Upside / Downside | 232.49% | 247.84% | 263.77% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| QFBQ.QA | Lesha Bank L.L.C | 2.69% | $0.05 | 32.62% |
| 002442.SZ | Longxing Chemical Stock Co., Ltd. | 2.68% | $0.17 | 99.79% |
| 016800.KS | Fursys Inc. | 2.68% | $1,200.17 | 30.47% |
| 265520.KQ | Advanced Process Systems Corporation | 2.68% | $538.10 | 30.22% |
| 300896.SZ | Imeik Technology Development Co.,Ltd. | 2.68% | $3.80 | 78.17% |
| 3123.T | Saibo Co., Ltd. | 2.68% | $16.14 | 26.87% |
| 9057.T | Enshu Truck Co.,Ltd. | 2.68% | $96.08 | 31.06% |
| CHC.AX | Charter Hall Group | 2.68% | $0.65 | 53.83% |
| IFT.AX | Infratil Limited | 2.68% | $0.26 | 47.86% |
| KRZ.IR | Kerry Group plc | 2.68% | $2.04 | 27.68% |
| MGH.AX | MAAS Group Holdings Limited | 2.68% | $0.15 | 37.02% |
| NOA | North American Construction Group Ltd. | 2.68% | $0.39 | 32.95% |
| U06.SI | Singapore Land Group Limited | 2.68% | $0.09 | 24.45% |
| 000089.SZ | Shenzhen Airport Co., Ltd. | 2.67% | $0.19 | 65.57% |
| 000830.SZ | Luxi Chemical Group Co., Ltd. | 2.67% | $0.44 | 57.18% |
| 005820.KS | Wonlim Corporation | 2.67% | $399.88 | 22.01% |
| 007980.KS | TP Inc. | 2.67% | $51.62 | 7.46% |
| 049800.KS | Woojin Plaimm Co., Ltd. | 2.67% | $50.67 | 26.03% |
| 300009.SZ | Anhui Anke Biotechnology (Group) Co., Ltd. | 2.67% | $0.26 | 62.51% |
| 6220.TWO | YFC-Boneagle Electric Co., Ltd. | 2.67% | $0.69 | 89.25% |
| 002753.SZ | Shanxi Yongdong Chemistry Industry Co., Ltd. | 2.66% | $0.19 | 90.03% |
| 011200.KS | HMM Co.,Ltd | 2.66% | $537.67 | 22.84% |
| 014830.KS | UNID Company Ltd. | 2.66% | $1,782.26 | 16.95% |
| 023450.KS | Dongnam Chemical Co., Ltd. | 2.66% | $914.85 | 45.96% |
| 210540.KS | DY Power Corporation | 2.66% | $350.13 | 14.53% |
| 600729.SS | Chongqing Department Store Co.,Ltd. | 2.66% | $0.69 | 21.76% |
| 7282.T | Toyoda Gosei Co., Ltd. | 2.66% | $104.88 | 29.11% |
| 7989.T | Tachikawa Corporation | 2.66% | $52.44 | 33.02% |
| 9699.T | Nishio Rent All Co., Ltd. | 2.66% | $125.96 | 28.89% |
| 069730.KS | DSR Wire Corp | 2.65% | $99.93 | 6.22% |
| 118990.KQ | Motrex Co., Ltd | 2.65% | $249.25 | 35.67% |
| OLGERD.IC | Ölgerðin Egill Skallagrímsson hf. | 2.65% | $0.48 | 62.79% |
| 084010.KS | Daehan Steel Co., Ltd. | 2.64% | $516.54 | 29.55% |
| 0DH7.L | AF Gruppen ASA | 2.64% | $4.97 | 52.35% |
| 1504.TW | TECO Electric & Machinery Co., Ltd. | 2.64% | $2.23 | 87.91% |
| 2587.T | Suntory Beverage & Food Limited | 2.64% | $125.00 | 45.12% |
| 6922.TWO | Neousys Technology Inc. | 2.64% | $4.54 | 61.30% |
| SHR.BK | S Hotels and Resorts Public Company Limited | 2.64% | $0.05 | 33.96% |
| 002871.SZ | Qingdao Weflo Valve Co., Ltd. | 2.63% | $0.47 | 79.89% |
| 600918.SS | Zhongtai Securities Co., Ltd. | 2.63% | $0.17 | 68.20% |
| 8572.T | Acom Co., Ltd. | 2.63% | $13.00 | 38.71% |
| LIAB.ST | Lindab International AB (publ) | 2.63% | $5.40 | 76.19% |
| MYOR.JK | PT Mayora Indah Tbk | 2.63% | $57.38 | 45.12% |
| 002443.SZ | Zhejiang Kingland Pipeline and Technologies Co.,Ltd. | 2.62% | $0.21 | 64.11% |
| 039490.KS | Kiwoom Securities Co., Ltd. | 2.62% | $7,904.33 | 20.30% |
| 155660.KS | DSR Corp | 2.62% | $100.15 | 11.70% |
| 4263.SR | SAL Saudi Logistics Services Co | 2.62% | $4.23 | 55.27% |
| AFK.OL | Arendals Fossekompani ASA | 2.62% | $3.52 | 5.05% |
| INSTAL.ST | Instalco AB (publ) | 2.62% | $0.68 | 65.47% |
| 000048.SZ | Shenzhen Kingkey Smart Agriculture Times Co.,Ltd | 2.61% | $0.46 | 58.98% |