Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Giant Network Group Co., Ltd. (002558.SZ)

Company Dividend Discount ModelIndustry: Electronic Gaming & MultimediaSector: Technology

Valuation Snapshot

Stable Growth$165.83 - $195.56$183.18
Multi-Stage$101.35 - $111.74$106.44
Blended Fair Value$144.81
Current Price$45.18
Upside220.53%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.20%52.99%0.240.320.180.180.150.200.240.200.000.00
YoY Growth---24.19%79.20%-1.56%21.99%-24.71%-16.11%19.52%313,062.81%145.92%-99.26%
Dividend Yield--1.73%2.58%1.36%1.80%1.03%1.19%1.04%0.62%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,770.92
(-) Cash Dividends Paid (M)256.15
(=) Cash Retained (M)1,514.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)354.18221.36132.82
Cash Retained (M)1,514.771,514.771,514.77
(-) Cash Required (M)-354.18-221.36-132.82
(=) Excess Retained (M)1,160.581,293.401,381.95
(/) Shares Outstanding (M)1,718.801,718.801,718.80
(=) Excess Retained per Share0.680.750.80
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.680.750.80
(=) Adjusted Dividend0.820.900.95
WACC / Discount Rate0.57%0.57%0.57%
Growth Rate0.59%1.59%2.59%
Fair Value$165.83$183.18$195.56
Upside / Downside267.05%305.45%332.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,770.921,799.161,827.861,857.011,886.631,916.731,974.23
Payout Ratio14.46%29.57%44.68%59.79%74.89%90.00%92.50%
Projected Dividends (M)256.15532.04816.661,110.231,412.951,725.051,826.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.57%0.57%0.57%
Growth Rate0.59%1.59%2.59%
Year 1 PV (M)523.80529.01534.21
Year 2 PV (M)791.56807.38823.35
Year 3 PV (M)1,059.441,091.361,123.90
Year 4 PV (M)1,327.441,381.021,436.20
Year 5 PV (M)1,595.551,676.451,760.60
PV of Terminal Value (M)168,906.95177,470.93186,378.81
Equity Value (M)174,204.75182,956.14192,057.07
Shares Outstanding (M)1,718.801,718.801,718.80
Fair Value$101.35$106.44$111.74
Upside / Downside124.33%135.60%147.32%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%