Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Tencent Holdings Limited (NNND.F)

Company Dividend Discount ModelIndustry: Internet Content & InformationSector: Communication Services

Valuation Snapshot

Stable Growth$276.85 - $461.69$358.25
Multi-Stage$223.55 - $243.66$233.42
Blended Fair Value$295.84
Current Price$463.16
Upside-36.13%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS28.26%32.27%3.102.251.391.341.110.890.730.540.400.28
YoY Growth--37.54%62.01%3.59%20.93%24.34%22.71%34.13%36.58%40.11%49.91%
Dividend Yield--0.66%0.79%0.42%0.44%0.21%0.26%0.23%0.17%0.21%0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)208,003.00
(-) Cash Dividends Paid (M)43,303.00
(=) Cash Retained (M)164,700.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)41,600.6026,000.3815,600.23
Cash Retained (M)164,700.00164,700.00164,700.00
(-) Cash Required (M)-41,600.60-26,000.38-15,600.23
(=) Excess Retained (M)123,099.40138,699.63149,099.78
(/) Shares Outstanding (M)9,306.649,306.649,306.64
(=) Excess Retained per Share13.2314.9016.02
LTM Dividend per Share4.654.654.65
(+) Excess Retained per Share13.2314.9016.02
(=) Adjusted Dividend17.8819.5620.67
WACC / Discount Rate12.31%12.31%12.31%
Growth Rate5.50%6.50%7.50%
Fair Value$276.85$358.25$461.69
Upside / Downside-40.23%-22.65%-0.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)208,003.00221,523.20235,922.20251,257.15267,588.86284,982.14293,531.60
Payout Ratio20.82%34.65%48.49%62.33%76.16%90.00%92.50%
Projected Dividends (M)43,303.0076,768.33114,401.20156,602.00203,805.55256,483.92271,516.73

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.31%12.31%12.31%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)67,709.9368,351.7368,993.53
Year 2 PV (M)88,996.1290,691.2592,402.37
Year 3 PV (M)107,450.40110,534.92113,677.90
Year 4 PV (M)123,338.03128,081.26132,960.01
Year 5 PV (M)136,902.51143,514.95150,380.46
PV of Terminal Value (M)1,556,063.101,631,221.531,709,256.45
Equity Value (M)2,080,460.092,172,395.632,267,670.72
Shares Outstanding (M)9,306.649,306.649,306.64
Fair Value$223.55$233.42$243.66
Upside / Downside-51.73%-49.60%-47.39%

High-Yield Dividend Screener

« Prev Page 89 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4369.TTri Chemical Laboratories Inc.1.29%$34.9719.74%
4909.TWONew Era Electronics Co., Ltd1.29%$0.7515.67%
600483.SSFujian Funeng Co., Ltd.1.29%$0.1211.31%
600830.SSSunny Loan Top Co.,Ltd.1.29%$0.1282.65%
600885.SSHongfa Technology Co., Ltd.1.29%$0.3931.98%
603180.SSGoldenHome Living Co., Ltd.1.29%$0.2627.79%
6213.TWITEQ Corporation1.29%$1.5044.44%
8233.TTakashimaya Company, Limited1.29%$21.1618.17%
ALBKK.PABaikowski S.A.1.29%$0.3015.97%
CENER.BRCenergy Holdings S.A.1.29%$0.2015.13%
COLUM.COColumbus A/S1.29%$0.1343.75%
DKFT.JKPT Central Omega Resources Tbk1.29%$10.0010.62%
FII.PALisi S.A.1.29%$0.6927.06%
HYGN.JKEcocare Indo Pasifik Tbk1.29%$2.1628.24%
INCAP.BOIncap Limited1.29%$1.0080.52%
000568.SZLuzhou Laojiao Co.,Ltd.1.28%$1.4917.31%
000612.SZJiaoZuo WanFang Aluminum Manufacturing Co., Ltd1.28%$0.1417.40%
002498.SZQingdao Hanhe Cable Co.,Ltd1.28%$0.0529.88%
002830.SZShenzhen Mingdiao Decoration Co., Ltd.1.28%$0.2581.30%
0P2N.LFerrovial, S.A.1.28%$0.377.25%
0REW.LZüblin Immobilien Holding AG1.28%$0.5813.95%
300566.SZNingbo Exciton Technology Co., Ltd.1.28%$0.2432.55%
383310.KQEcopro HN Co., Ltd.1.28%$299.1337.96%
600114.SSNBTM New Materials Group Co., Ltd.1.28%$0.3944.85%
603109.SSSenci Electric Machinery Co.,Ltd.1.28%$0.3329.80%
6274.TWOTaiwan Union Technology Corporation1.28%$6.1759.29%
6415.TWSilergy Corp.1.28%$2.3736.29%
688338.SSBeijing Succeeder Technology Inc.1.28%$0.3336.57%
688687.SSBeijing Kawin Technology Share-Holding Co., Ltd.1.28%$0.3239.11%
8010.SRThe Company for Cooperative Insurance1.28%$1.5221.22%
ACCELERATE.BOAccelerateBS India Ltd.1.28%$1.0015.67%
000560.SZ5i5j Holding Group Co., Ltd.1.27%$0.0481.20%
002438.SZJiangsu Shentong Valve Co., Ltd.1.27%$0.2034.02%
002850.SZShenzhen Kedali Industry Co., Ltd.1.27%$2.0033.47%
002972.SZShenzhen keanda electronic technology co.,ltd1.27%$0.1546.95%
003025.SZSijin Intelligent Forming Machinery Co., Ltd.1.27%$0.1835.63%
089980.KQSang-A Frontec Co.,Ltd.1.27%$199.1825.34%
185750.KSChong Kun Dang Pharmaceutical Corp.1.27%$1,049.0222.67%
2049.TWHiwin Technologies Corp.1.27%$2.4954.85%
214420.KSTonymoly Co., Ltd1.27%$120.5318.35%
300724.SZShenzhen S.C New Energy Technology Corporation1.27%$1.2112.25%
5490.TWOXAC Automation Corporation1.27%$0.3523.58%
7084.KLQL Resources Berhad1.27%$0.0541.79%
7293.KLYinson Holdings Berhad1.27%$0.0315.30%
TFCO4.SATrack & Field Co S.A.1.27%$0.2022.14%
002937.SZNingbo Sunrise Elc Technology Co.,Ltd1.26%$0.3057.29%
1788.HKGuotai Junan International Holdings Limited1.26%$0.0332.32%
3769.TGMO Payment Gateway, Inc.1.26%$122.5646.89%
3774.TInternet Initiative Japan Inc.1.26%$34.7727.53%
603257.SSChina Nerin Engineering Co Ltd1.26%$0.7566.31%