Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kingboard Laminates Holdings Limited (1888.HK)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$31.28 - $161.45$63.69
Multi-Stage$78.15 - $86.39$82.19
Blended Fair Value$72.94
Current Price$9.56
Upside662.94%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-18.48%-0.78%0.160.351.502.500.690.440.690.800.720.16
YoY Growth---54.29%-76.67%-40.00%261.66%55.56%-35.81%-13.56%11.35%356.10%-8.89%
Dividend Yield--2.22%5.64%17.48%18.85%5.46%4.60%10.71%6.32%9.44%4.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,744.57
(-) Cash Dividends Paid (M)1,591.20
(=) Cash Retained (M)1,153.37
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)548.91343.07205.84
Cash Retained (M)1,153.371,153.371,153.37
(-) Cash Required (M)-548.91-343.07-205.84
(=) Excess Retained (M)604.46810.30947.53
(/) Shares Outstanding (M)3,120.283,120.283,120.28
(=) Excess Retained per Share0.190.260.30
LTM Dividend per Share0.510.510.51
(+) Excess Retained per Share0.190.260.30
(=) Adjusted Dividend0.700.770.81
WACC / Discount Rate-0.60%-0.60%-0.60%
Growth Rate-2.78%-1.78%-0.78%
Fair Value$31.28$63.69$161.45
Upside / Downside227.21%566.19%1,588.82%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,744.572,695.652,647.602,600.402,554.052,508.522,583.78
Payout Ratio57.98%64.38%70.79%77.19%83.60%90.00%92.50%
Projected Dividends (M)1,591.201,735.491,874.122,007.262,135.062,257.672,389.99

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.60%-0.60%-0.60%
Growth Rate-2.78%-1.78%-0.78%
Year 1 PV (M)1,728.111,745.881,763.66
Year 2 PV (M)1,858.221,896.651,935.47
Year 3 PV (M)1,981.782,043.562,106.62
Year 4 PV (M)2,098.992,186.702,277.12
Year 5 PV (M)2,210.092,326.122,446.98
PV of Terminal Value (M)233,963.01246,246.09259,039.73
Equity Value (M)243,840.21256,445.01269,569.58
Shares Outstanding (M)3,120.283,120.283,120.28
Fair Value$78.15$82.19$86.39
Upside / Downside717.44%759.69%803.69%

High-Yield Dividend Screener

« Prev Page 72 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
TCNTricon Residential Inc.1.98%$0.2253.83%
000617.SZCNPC Capital Company Limited1.97%$0.1955.65%
013580.KSKyeryong Construction Industrial Co., Ltd.1.97%$399.956.19%
600033.SSFujian Expressway Development Co.,Ltd1.97%$0.0827.53%
603337.SSJack Technology Co.,Ltd1.97%$0.8544.29%
603338.SSZhejiang Dingli Machinery Co.,Ltd1.97%$1.1232.10%
605090.SSJiangxi Jovo Energy Co., Ltd1.97%$0.8542.14%
DEZ.DEDeutz AG1.97%$0.1799.16%
KEJU.JKPT Mulia Boga Raya Tbk1.97%$13.0042.56%
LOGN.SWLogitech International S.A.1.97%$1.6036.80%
NTSC.BKNutrition SC Public Company Limited1.97%$0.1213.98%
000220.KSYuyu Pharma, Inc.1.96%$89.7431.97%
000862.SZNing Xia Yin Xing Energy Co.,Ltd1.96%$0.1178.53%
001333.SZZhejiang Guanghua Technology Co., Ltd.1.96%$0.4241.57%
002926.SZHUAXI Securities Co., Ltd.1.96%$0.1831.11%
0QMI.LSGS S.A.1.96%$1.6631.21%
0R4W.LMultitude SE1.96%$0.1219.36%
183300.KQKoMiCo Ltd.1.96%$1,854.5632.39%
600031.SSSany Heavy Industry Co., Ltd1.96%$0.4142.56%
600449.SSNingxia Building Materials Group Co.,Ltd1.96%$0.2439.64%
603477.SSLeshan Giantstar Farming&Husbandry Corporation Limited1.96%$0.3445.55%
603650.SSRed Avenue New Materials Group Co., Ltd.1.96%$0.8689.92%
EQB.TOEQB Inc.1.96%$2.0522.50%
EVROF.ATEvrofarma S.A.1.96%$0.0725.28%
HAGA.ICHagar hf1.96%$2.3034.34%
INISS-B.STInission AB (publ)1.96%$0.9855.65%
TWPC.BKThai Wah Public Company Limited1.96%$0.0632.91%
001358.SZShaoxing Xingxin New Materials Co Ltd1.95%$0.5095.37%
003039.SZGuangdong Shunkong Development Co.,Ltd.1.95%$0.3170.47%
267250.KSHD Hyundai Co., Ltd.1.95%$3,599.8749.88%
4553.TTowa Pharmaceutical Co., Ltd.1.95%$71.0416.94%
688236.SSBeijing Chunlizhengda Medical Instruments Co., Ltd.1.95%$0.4566.78%
MIDI.JKPT Midi Utama Indonesia Tbk1.95%$7.3536.66%
002662.SZBeijing WKW Automotive Parts Co.,Ltd.1.94%$0.0849.66%
002697.SZChengdu Hongqi Chain Co.,Ltd.1.94%$0.1230.44%
0345.HKVitasoy International Holdings Limited1.94%$0.1336.86%
079430.KSHyundai Livart Furniture Company Limited1.94%$131.1521.94%
0GEG.LVaisala Oyj1.94%$0.8548.66%
2229.TCalbee, Inc.1.94%$58.0941.83%
3284.THoosiers Holdings Co., Ltd.1.94%$25.5522.98%
4819.TDigital Garage, Inc.1.94%$52.4275.12%
600061.SSSDIC Capital Co.,Ltd1.94%$0.1529.00%
600356.SSMudanjiang Hengfeng Paper Co.,Ltd1.94%$0.1733.08%
600563.SSXiamen Faratronic Co., Ltd.1.94%$2.0439.85%
688468.SSChemclin Diagnostics Co., Ltd.1.94%$0.1499.41%
9610.SRFirst Avenue for Real Estate De1.94%$0.1216.89%
ADMIE.ATAdmie Holding S.A.1.94%$0.0610.56%
MPHASIS.BOMphasis Limited1.94%$54.4258.27%
TREL-B.STTrelleborg AB (publ)1.94%$7.5646.55%
005740.KSCROWNHAITAI Holdings Co.,Ltd.1.93%$130.059.54%