Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Dynamic Holdings Limited (0029.HK)

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

Valuation Snapshot

Stable Growth$57.03 - $73.10$65.63
Multi-Stage$101.49 - $113.11$107.17
Blended Fair Value$86.40
Current Price$13.12
Upside558.53%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-31.69%-14.18%0.010.010.020.010.060.070.050.050.050.05
YoY Growth--0.00%-33.31%50.02%-83.33%-10.77%29.09%0.03%0.66%12.09%0.00%
Dividend Yield--0.08%0.13%0.14%0.10%0.43%0.57%0.64%0.69%0.70%1.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,291.36
(-) Cash Dividends Paid (M)4.76
(=) Cash Retained (M)5,286.61
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,058.27661.42396.85
Cash Retained (M)5,286.615,286.615,286.61
(-) Cash Required (M)-1,058.27-661.42-396.85
(=) Excess Retained (M)4,228.334,625.184,889.75
(/) Shares Outstanding (M)237.70237.70237.70
(=) Excess Retained per Share17.7919.4620.57
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share17.7919.4620.57
(=) Adjusted Dividend17.8119.4820.59
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-16.18%-15.18%-14.18%
Fair Value$57.03$65.63$73.10
Upside / Downside334.68%400.21%457.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,291.364,488.263,807.053,229.232,739.112,323.382,393.08
Payout Ratio0.09%18.07%36.05%54.04%72.02%90.00%92.50%
Projected Dividends (M)4.76811.111,372.591,744.941,972.652,091.042,213.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-16.18%-15.18%-14.18%
Year 1 PV (M)728.70737.40746.09
Year 2 PV (M)1,107.841,134.431,161.34
Year 3 PV (M)1,265.281,311.101,358.02
Year 4 PV (M)1,285.061,347.491,412.16
Year 5 PV (M)1,223.781,298.541,376.91
PV of Terminal Value (M)18,514.7919,645.8620,831.55
Equity Value (M)24,125.4525,474.8226,886.07
Shares Outstanding (M)237.70237.70237.70
Fair Value$101.49$107.17$113.11
Upside / Downside673.58%716.85%762.10%

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%