Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

LPP S.A. (LPP.WA)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$164,198.73 - $193,453.92$181,294.66
Multi-Stage$105,436.93 - $115,662.39$110,454.38
Blended Fair Value$145,874.52
Current Price$15,400.00
Upside847.24%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202018201720162015
DPS59.38%20.74%610.05429.89349.38449.230.0059.3239.5335.3132.3031.25
YoY Growth--41.91%23.04%-22.23%0.00%-100.00%50.07%11.93%9.33%3.36%-66.26%
Dividend Yield--3.96%2.73%2.81%4.78%0.00%0.91%0.47%0.41%0.48%0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,805.00
(-) Cash Dividends Paid (M)1,215.00
(=) Cash Retained (M)590.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)361.00225.63135.38
Cash Retained (M)590.00590.00590.00
(-) Cash Required (M)-361.00-225.63-135.38
(=) Excess Retained (M)229.00364.38454.63
(/) Shares Outstanding (M)1.861.861.86
(=) Excess Retained per Share123.41196.37245.00
LTM Dividend per Share654.78654.78654.78
(+) Excess Retained per Share123.41196.37245.00
(=) Adjusted Dividend778.19851.15899.79
WACC / Discount Rate3.64%3.64%3.64%
Growth Rate5.50%6.50%7.50%
Fair Value$164,198.73$181,294.66$193,453.92
Upside / Downside966.23%1,077.24%1,156.19%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,805.001,922.332,047.282,180.352,322.072,473.012,547.20
Payout Ratio67.31%71.85%76.39%80.93%85.46%90.00%92.50%
Projected Dividends (M)1,215.001,381.201,563.871,764.451,984.502,225.712,356.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.64%3.64%3.64%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,320.121,332.631,345.14
Year 2 PV (M)1,428.611,455.821,483.29
Year 3 PV (M)1,540.561,584.791,629.85
Year 4 PV (M)1,656.071,719.761,785.26
Year 5 PV (M)1,775.211,860.961,949.98
PV of Terminal Value (M)187,926.17197,003.07206,427.37
Equity Value (M)195,646.74204,957.03214,620.90
Shares Outstanding (M)1.861.861.86
Fair Value$105,436.93$110,454.38$115,662.39
Upside / Downside584.66%617.24%651.05%

High-Yield Dividend Screener

« Prev Page 65 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603060.SSChina Testing & Certification International Group Co.,Ltd.2.34%$0.1465.87%
603527.SSAnhui Zhongyuan New Materials Co., Ltd.2.34%$0.2660.72%
6239.TNagaoka International Corporation2.34%$33.9030.69%
7277.KLDialog Group Berhad2.34%$0.0478.99%
7708.TWOFamily International Gourmet Co. Ltd.2.34%$2.2440.19%
7947.TFP Corporation2.34%$61.4735.92%
7966.TLINTEC Corporation2.34%$103.3453.86%
ENGI11.SAEnergisa S.A.2.34%$1.1076.21%
IHG.LInterContinental Hotels Group PLC2.34%$3.2837.32%
JR.BKJ.R.W. Utility Public Company Limited2.34%$0.0436.34%
SMRA.JKPT Summarecon Agung Tbk2.34%$8.9915.00%
002056.SZHengdian Group DMEGC Magnetics Co. ,Ltd2.33%$0.4530.92%
002538.SZAnhui Sierte Fertilizer industry Ltd. ,company2.33%$0.1557.55%
0QMR.LBELIMO Holding AG2.33%$17.9969.21%
1322.SRAl Masane Al Kobra Mining Company2.33%$2.0873.41%
300743.SZHangzhou Todaytec Digital Co., Ltd2.33%$0.5271.84%
601566.SSJoeone Co., Ltd.2.33%$0.3150.03%
605319.SSWuxi Zhenhua Auto Parts Co., Ltd.2.33%$0.4937.82%
GIMB.BRGimv N.V.2.33%$1.029.10%
MOSHI.BKMoshi Moshi Retail Corporation Public Company Limited2.33%$0.8143.67%
002939.SZChina Great Wall Securities Co.,Ltd.2.32%$0.2439.54%
004360.KSSebang Co., Ltd2.32%$325.9511.33%
1283.HKAccel Group Holdings Limited2.32%$0.0437.03%
2301.TGakujo Co., Ltd.2.32%$40.6128.97%
4887.TSawai Group Holdings Co., Ltd.2.32%$54.7464.15%
600079.SSHumanwell Healthcare (Group) Co.,Ltd.2.32%$0.4248.02%
600299.SSBluestar Adisseo Company2.32%$0.2146.81%
605158.SSZhejiang Huada New Materials Co., Ltd.2.32%$0.1957.15%
7287.TNippon Seiki Co., Ltd.2.32%$50.6031.92%
7914.TKyodo Printing Co., Ltd.2.32%$36.6727.27%
AZZA3.SAAzzas 2154 S.A.2.32%$0.5915.77%
HUFV-A.STHufvudstaden AB (publ)2.32%$2.8251.40%
002043.SZDeHua TB New Decoration Material Co.,Ltd2.31%$0.3337.20%
1214.SRAl Hassan Ghazi Ibrahim Shaker Company2.31%$0.5034.65%
300832.SZShenzhen New Industries Biomedical Engineering Co., Ltd.2.31%$1.3061.96%
600233.SSYTO Express Group Co.,Ltd.2.31%$0.3832.72%
6277.THosokawa Micron Corporation2.31%$130.2442.63%
6728.TULVAC, Inc.2.31%$163.6955.14%
9251.TAB&Company Co.,Ltd.2.31%$27.8639.35%
9783.TBenesse Holdings, Inc.2.31%$59.9889.83%
ALLEC.PACogelec S.A.2.31%$0.6746.99%
ELIT.JKPT Data Sinergitama Jaya Tbk2.31%$5.0034.02%
LUXF.BKLuxury Real Estate Investment Fund2.31%$0.2114.86%
STEC-R.BKSino-Thai Engineering and Construction Public Company Limited2.31%$0.1595.24%
000513.SZLivzon Pharmaceutical Group Inc.2.30%$0.7932.65%
000959.SZBeijing Shougang Co., Ltd.2.30%$0.1171.65%
002941.SZXinjiang Communications Construction Group Co., Ltd.2.30%$0.3643.85%
2838.TWUnion Bank of Taiwan2.30%$0.4536.18%
2947.TWOZhen Yu Hardware Co., Ltd.2.30%$1.9056.70%
2HRA.DEH&R GmbH & Co. KGaA2.30%$0.1045.84%