Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Grupo Carso, S.A.B. de C.V. (GCARSOA1.MX)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$85.75 - $166.94$117.97
Multi-Stage$64.42 - $70.34$67.32
Blended Fair Value$92.65
Current Price$133.76
Upside-30.74%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.04%5.91%1.770.801.111.050.351.261.240.681.441.18
YoY Growth--121.44%-28.11%5.92%200.84%-72.30%1.96%82.33%-52.86%21.92%18.26%
Dividend Yield--1.49%0.54%1.24%1.41%0.62%2.71%1.66%1.07%1.67%1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,616.41
(-) Cash Dividends Paid (M)1,767.08
(=) Cash Retained (M)9,849.33
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,323.281,452.05871.23
Cash Retained (M)9,849.339,849.339,849.33
(-) Cash Required (M)-2,323.28-1,452.05-871.23
(=) Excess Retained (M)7,526.058,397.288,978.10
(/) Shares Outstanding (M)2,256.922,256.922,256.92
(=) Excess Retained per Share3.333.723.98
LTM Dividend per Share0.780.780.78
(+) Excess Retained per Share3.333.723.98
(=) Adjusted Dividend4.124.504.76
WACC / Discount Rate10.57%10.57%10.57%
Growth Rate5.50%6.50%7.50%
Fair Value$85.75$117.97$166.94
Upside / Downside-35.89%-11.81%24.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,616.4112,371.4813,175.6214,032.0414,944.1215,915.4916,392.96
Payout Ratio15.21%30.17%45.13%60.08%75.04%90.00%92.50%
Projected Dividends (M)1,767.083,732.425,945.798,431.1211,214.4314,323.9415,163.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.57%10.57%10.57%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,344.053,375.753,407.44
Year 2 PV (M)4,772.804,863.714,955.47
Year 3 PV (M)6,063.616,237.676,415.04
Year 4 PV (M)7,226.117,504.017,789.84
Year 5 PV (M)8,269.368,668.789,083.48
PV of Terminal Value (M)115,704.83121,293.42127,095.90
Equity Value (M)145,380.76151,943.33158,747.17
Shares Outstanding (M)2,256.922,256.922,256.92
Fair Value$64.42$67.32$70.34
Upside / Downside-51.84%-49.67%-47.41%

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%