Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Page: Dividend Discount Model

PJSC Krasnoyarskenergosbyt

Ticker: KRSB.ME | Industry: Regulated Electric | Sector: Utilities
$22.98 +0.24 (1.06%)
As of: 2026-01-23

Master Data Export


Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM$60.86 - $92.33$74.97
Multi-Stage DDM$41.83 - $45.79$43.77
Blended Fair Value$59.37
Stock Price$21.90

Dividend History (Last 10 Years)

Metric2024202320222021202020192018201720162015
DPS1.5361.4531.0860.8300.7780.5840.6510.5690.9840.317
YoY %5.72%33.73%30.80%6.69%33.26%-10.27%14.32%-42.16%210.42%122,638.39%
Yield7.012%6.633%4.960%3.792%3.554%2.667%2.973%2.600%4.495%1.448%

CAGRValue
5 Year21.33%
10 Year138.45%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth2.24% to 4.24%3.24%
WACC10.00%10.00%
Fair Value$60.86 - $92.33$74.97

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(*) Adjusted Net Income2,551.502,551.502,551.50
(=) Cash Required510.30318.94191.36
Cash Retained2,551.502,551.502,551.50
(-) Cash Required-510.30-318.94-191.36
(=) Excess Retained2,041.202,232.562,360.14
(/) Shares Outstanding662,313,915662,313,915662,313,915
(=) Excess Retained per Share3.083.373.56
LTM Dividend per Share1.5361.5361.536
(+) Excess Retained per Share3.083.373.56
(=) Adjusted Dividend4.6184.9075.099

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income2,551.502,634.182,719.542,807.672,898.652,992.58
Payout Ratio39.9%25.0%41.0%57.0%73.0%90.0%
Projected Dividends1,017.12658.551,115.011,600.372,116.012,693.32

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV621.82627.91633.99
Year 2 PV947.87966.51985.32
Year 3 PV1,224.851,261.141,298.14
Year 4 PV1,458.041,515.931,575.52
Year 5 PV1,670.821,754.141,840.76
TV PV21,779.2522,865.3923,994.44
Equity Value27,702.6528,991.0130,328.16
Fair Value$41.83$43.77$45.79
Stock Price$21.90$21.90$21.90

Top Dividend Stocks

US Market Global Market
« 1 »
Ticker Company Name Yield % DPS Payout %
ATOM3.SA Atom Empreendimentos e Participações S.A. 19.90% $0.58 71.92%
3698.HK Huishang Bank Corporation Limited 19.56% $0.64 28.80%
SVAV.ME Sollers Public Joint Stock Company 19.34% $110.64 40.44%
0536.HK Tradelink Electronic Commerce Limited 19.33% $0.20 86.09%
3658.HK New Hope Service Holdings Limited 19.28% $0.37 66.51%
0123.HK Yuexiu Property Company Limited 19.19% $0.77 90.88%
0N7I.L Cairo Communication S.p.A. 19.19% $0.36 54.94%
1798.HK China Datang Corporation Renewable Power Co., Limited 19.01% $0.40 63.00%
LBS.TO Life & Banc Split Corp. 19.00% $2.25 40.31%
HMSB.DE H & M Hennes & Mauritz AB (publ) 18.98% $3.26 47.98%
0608.HK High Fashion International Limited 18.79% $0.31 50.08%
0U8N.L Credicorp Ltd. 18.72% $53.82 66.14%
CAAS China Automotive Systems, Inc. 18.61% $0.80 72.30%
KRSB.ME PJSC Krasnoyarskenergosbyt 18.38% $4.07 82.55%
1127.HK Lion Rock Group Limited 18.37% $0.25 47.23%
HAVAS.AS Havas S.A. 18.35% $3.14 90.23%
1480.HK Yan Tat Group Holdings Limited 18.33% $0.22 49.33%
NA-PC.TO National Bank of Canada 18.32% $4.93 48.59%
1412.HK Q P Group Holdings Limited 18.24% $0.29 73.74%
FVJ.F Fortescue Metals Group Limited 18.16% $2.27 76.64%
YATO.MC Atom Hoteles SOCIMI, S.A. 18.06% $2.85 68.99%
0327.HK PAX Global Technology Limited 17.98% $0.92 61.66%
1MO.F Hello Group Inc. 17.92% $1.04 40.52%
PIN.BK Pinthong Industrial Park Public Company Limited 17.92% $0.76 80.79%
1883.HK CITIC Telecom International Holdings Limited 17.86% $0.44 87.51%
6896.HK Golden Throat Holdings Group Company Limited 17.79% $0.55 76.14%
VOT.WA Votum S.A. 17.65% $8.15 59.83%
ALTUR.PA Altur Investissement SCA, SCR 17.58% $1.93 37.11%
O7F1.F Odfjell SE 17.55% $1.78 73.02%
2219.HK Chaoju Eye Care Holdings Limited 17.38% $0.47 84.16%
001390.KS KG Chemical Corporation 17.24% $884.51 97.69%
2360.HK Best Mart 360 Holdings Limited 17.23% $0.35 82.20%
ALSAS.PA Stradim Espace Finances S.A. 17.16% $0.80 55.65%
9615.SR Mufeed Company 17.11% $5.39 35.54%
LPPF.JK PT Matahari Department Store Tbk 17.09% $300.00 82.85%
0LNT.L Fugro N.V. 17.06% $1.52 39.50%
0458.HK Tristate Holdings Limited 17.02% $0.31 33.15%
2283.HK TK Group (Holdings) Limited 16.99% $0.43 72.10%
1263.HK PC Partner Group Limited 16.85% $0.90 63.10%
2603.TW Evergreen Marine Corporation (Taiwan) Ltd. 16.83% $32.49 77.53%
ALHRG.PA Herige 16.78% $3.66 97.55%
TD-PFJ.TO The Toronto-Dominion Bank NCUM 5Y PFD SR18 16.67% $4.38 36.07%
S7MB.BE Securitas AB (publ) 16.59% $2.25 23.09%
1184.HK S.A.S. Dragon Holdings Limited 16.56% $0.75 52.32%
PBR-A Petróleo Brasileiro S.A. - Petrobras 16.54% $1.87 86.52%
VRLA.PA Verallia S.A. 16.47% $3.83 97.79%
6668.HK E-Star Commercial Management Company Limited 16.42% $0.23 72.71%
0098.HK Xingfa Aluminium Holdings Limited 16.13% $1.17 29.94%
ING.AX Inghams Group Limited 16.09% $0.41 79.67%
1234.HK China Lilang Limited 16.04% $0.54 66.61%