Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

LOTTE rental co.,ltd. (089860.KS)

Company Dividend Discount ModelIndustry: Rental & Leasing ServicesSector: Industrials

Valuation Snapshot

Stable Growth$104,425.71 - $458,652.36$181,834.02
Multi-Stage$80,427.48 - $88,059.89$84,173.10
Blended Fair Value$133,003.56
Current Price$29,500.00
Upside350.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%24.17%1,210.37907.78907.7897.2158.330.000.000.000.000.00
YoY Growth--33.33%0.00%833.81%66.67%0.00%0.00%0.00%0.00%0.00%-100.00%
Dividend Yield--4.28%3.29%3.50%0.22%0.11%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)124,161.44
(-) Cash Dividends Paid (M)43,571.27
(=) Cash Retained (M)80,590.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,832.2915,520.189,312.11
Cash Retained (M)80,590.1780,590.1780,590.17
(-) Cash Required (M)-24,832.29-15,520.18-9,312.11
(=) Excess Retained (M)55,757.8865,069.9971,278.06
(/) Shares Outstanding (M)36.3236.3236.32
(=) Excess Retained per Share1,535.171,791.561,962.49
LTM Dividend per Share1,199.641,199.641,199.64
(+) Excess Retained per Share1,535.171,791.561,962.49
(=) Adjusted Dividend2,734.812,991.203,162.13
WACC / Discount Rate7.10%7.10%7.10%
Growth Rate4.37%5.37%6.37%
Fair Value$104,425.71$181,834.02$458,652.36
Upside / Downside253.99%516.39%1,454.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)124,161.44130,828.96137,854.53145,257.38153,057.76161,277.03166,115.34
Payout Ratio35.09%46.07%57.06%68.04%79.02%90.00%92.50%
Projected Dividends (M)43,571.2760,278.0678,653.5398,828.72120,943.93145,149.33153,656.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.10%7.10%7.10%
Growth Rate4.37%5.37%6.37%
Year 1 PV (M)55,746.1356,280.2556,814.37
Year 2 PV (M)67,271.1968,566.4669,874.08
Year 3 PV (M)78,171.6980,440.2582,752.27
Year 4 PV (M)88,472.0091,911.7595,450.84
Year 5 PV (M)98,195.65102,990.87107,971.62
PV of Terminal Value (M)2,533,289.672,656,998.612,785,493.92
Equity Value (M)2,921,146.353,057,188.193,198,357.10
Shares Outstanding (M)36.3236.3236.32
Fair Value$80,427.48$84,173.10$88,059.89
Upside / Downside172.64%185.33%198.51%

High-Yield Dividend Screener

« Prev Page 6 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
RIVER.OLRiver Tech p.l.c.10.78%$0.4364.39%
RZSB.MEJoint-Stock Company Ryazanenergosbyt10.78%$3.7168.15%
1193.HKChina Resources Gas Group Limited10.77%$2.3064.05%
601166.SSIndustrial Bank Co., Ltd.10.76%$2.2762.03%
7757.TWOLebledor F&B Co., Ltd.10.76%$12.4863.66%
KYLO.ATLoulis Food Ingredients S.A.10.71%$0.4088.89%
0220.HKUni-President China Holdings Ltd10.69%$0.8694.83%
9919.HKActivation Group Holdings Limited10.69%$0.1146.94%
1358.HKPW Medtech Group Limited10.66%$0.1468.89%
1809.HKPrinx Chengshan Holdings Limited10.66%$0.8521.37%
LCS.TOBrompton Lifeco Split Corp.10.66%$1.1817.54%
KSC.AXK&S Corporation Limited10.64%$0.3577.01%
2146.HKRoiserv Lifestyle Services Co., Ltd.10.62%$0.1524.06%
ALUP11.SAAlupar Investimento S.A.10.60%$3.3996.11%
2886.HKBinhai Investment Company Limited10.58%$0.1236.55%
601916.SSChina Zheshang Bank Co., Ltd10.58%$0.3263.30%
3877.HKCSSC (Hong Kong) Shipping Company Limited10.55%$0.2234.11%
2387.TWSunrex Technology Corporation10.53%$4.0579.22%
EMAAR.AEEmaar Properties PJSC10.52%$1.4986.86%
L-PB.TOLoblaw Companies Limited10.50%$2.6231.91%
0315.HKSmarTone Telecommunications Holdings Limited10.48%$0.5057.53%
TGHN.DELogwin AG10.47%$26.8057.77%
BJBR.JKPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk10.46%$85.2589.95%
MASTER.BKMaster Style Public Company Limited10.45%$0.7865.02%
0QQM.LIVF Hartmann Holding AG10.44%$14.5194.28%
VCOM.BKVintcom Technology Public Company Limited10.44%$0.3185.35%
ANI.BKAsia Network International Public Company Limited10.43%$0.3194.26%
LPSB3.SALPS Brasil - Consultoria de Imóveis S.A.10.43%$0.1783.48%
0842.HKLeoch International Technology Limited10.40%$0.2231.41%
1600.HKTian Lun Gas Holdings Limited10.40%$0.3345.16%
2111.HKBest Pacific International Holdings Limited10.40%$0.3437.60%
OTL.OLOdfjell Technology Ltd.10.40%$5.9771.20%
RCO.PARémy Cointreau S.A.10.38%$3.7763.28%
1979.HKTen Pao Group Holdings Limited10.37%$0.2329.45%
6938.TWONewebinfo10.34%$8.3570.00%
0032.HKThe Cross-Harbour (Holdings) Limited10.33%$0.8429.78%
TPBI.BKTPBI Public Company Limited10.33%$0.3061.20%
ALFLE.PAFleury Michon S.A.10.32%$2.6016.71%
0916.HKChina Longyuan Power Group Corporation Limited10.31%$0.7098.82%
KUBE.MERosseti Kuban PJSC10.31%$14.6288.00%
BAZA3.SABanco da Amazônia S.A.10.29%$8.0041.79%
0QON.LAscom Holding AG10.28%$0.3979.12%
NPR.AXNewmark Property REIT10.28%$0.1565.75%
FMG.AXFortescue Ltd10.26%$2.2776.64%
GAGS.VIGurktaler AG10.26%$1.5999.02%
1525.HKShanghai Gench Education Group Limited10.25%$0.2722.33%
LHHOTEL.BKLH Hotel Leasehold Real Estate Investment Trust10.25%$1.3358.58%
WAX.AXWAM Research Limited10.25%$0.1210.33%
0006.HKPower Assets Holdings Limited10.23%$5.6498.48%
151860.KQKG Eco Solution Co.,Ltd.10.21%$561.5130.85%