Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Poly Property Group Co., Limited (0119.HK)

Company Dividend Discount ModelIndustry: Real Estate - DevelopmentSector: Real Estate

Valuation Snapshot

Stable Growth$1.65 - $2.26$1.96
Multi-Stage$5.47 - $6.06$5.76
Blended Fair Value$3.86
Current Price$1.51
Upside155.60%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-6.82%-9.00%0.080.050.080.090.200.120.130.000.020.08
YoY Growth--74.20%-42.11%-13.19%-52.78%69.92%-8.89%0.00%-100.00%-69.66%-61.65%
Dividend Yield--5.38%3.39%5.30%4.61%8.82%3.65%5.28%0.00%0.96%3.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,301.33
(-) Cash Dividends Paid (M)494.87
(=) Cash Retained (M)806.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)260.27162.6797.60
Cash Retained (M)806.46806.46806.46
(-) Cash Required (M)-260.27-162.67-97.60
(=) Excess Retained (M)546.20643.80708.86
(/) Shares Outstanding (M)3,821.183,821.183,821.18
(=) Excess Retained per Share0.140.170.19
LTM Dividend per Share0.130.130.13
(+) Excess Retained per Share0.140.170.19
(=) Adjusted Dividend0.270.300.32
WACC / Discount Rate6.19%6.19%6.19%
Growth Rate-8.82%-7.82%-6.82%
Fair Value$1.65$1.96$2.26
Upside / Downside9.57%29.80%49.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,301.331,199.571,105.761,019.29939.59866.11892.09
Payout Ratio38.03%48.42%58.82%69.21%79.61%90.00%92.50%
Projected Dividends (M)494.87580.86650.37705.46747.96779.50825.19

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.19%6.19%6.19%
Growth Rate-8.82%-7.82%-6.82%
Year 1 PV (M)541.04546.98552.91
Year 2 PV (M)564.27576.71589.30
Year 3 PV (M)570.11589.08608.46
Year 4 PV (M)563.02588.13614.07
Year 5 PV (M)546.54577.18609.17
PV of Terminal Value (M)18,112.7619,128.0220,188.32
Equity Value (M)20,897.7522,006.1023,162.22
Shares Outstanding (M)3,821.183,821.183,821.18
Fair Value$5.47$5.76$6.06
Upside / Downside262.18%281.39%301.43%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%