Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PJSC GAZ (GAZA.ME)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$973.74 - $1,353.70$1,163.96
Multi-Stage$1,293.63 - $1,421.66$1,356.41
Blended Fair Value$1,260.19
Current Price$423.00
Upside197.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2017201620152014201320122011201020092008
DPS0.00%0.00%0.000.000.000.550.942.390.523.270.0036.19
YoY Growth--0.00%0.00%-100.00%-41.45%-60.81%356.02%-84.01%0.00%-100.00%-55.24%
Dividend Yield--0.00%0.00%0.00%0.17%0.11%0.18%0.06%0.38%0.00%4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,134.97
(-) Cash Dividends Paid (M)3.10
(=) Cash Retained (M)3,131.87
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)626.99391.87235.12
Cash Retained (M)3,131.873,131.873,131.87
(-) Cash Required (M)-626.99-391.87-235.12
(=) Excess Retained (M)2,504.872,740.002,896.75
(/) Shares Outstanding (M)19.1019.1019.10
(=) Excess Retained per Share131.17143.48151.69
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share131.17143.48151.69
(=) Adjusted Dividend131.33143.64151.85
WACC / Discount Rate11.22%11.22%11.22%
Growth Rate-2.00%-1.00%0.00%
Fair Value$973.74$1,163.96$1,353.70
Upside / Downside130.20%175.17%220.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,134.973,103.623,072.583,041.853,011.442,981.323,070.76
Payout Ratio0.10%18.08%36.06%54.04%72.02%90.00%92.50%
Projected Dividends (M)3.10561.111,107.951,643.802,168.832,683.192,840.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.22%11.22%11.22%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)499.42504.51509.61
Year 2 PV (M)877.72895.72913.91
Year 3 PV (M)1,159.051,194.891,231.47
Year 4 PV (M)1,361.111,417.531,475.67
Year 5 PV (M)1,498.781,576.831,658.09
PV of Terminal Value (M)19,307.6320,313.0321,359.87
Equity Value (M)24,703.7125,902.5127,148.62
Shares Outstanding (M)19.1019.1019.10
Fair Value$1,293.63$1,356.41$1,421.66
Upside / Downside205.82%220.66%236.09%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%