Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

HUAYU Automotive Systems Company Limited (600741.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$354.74 - $418.28$391.83
Multi-Stage$242.05 - $266.73$254.15
Blended Fair Value$322.99
Current Price$20.50
Upside1,475.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.74%8.81%0.931.040.980.860.991.191.151.120.890.54
YoY Growth---10.12%5.55%14.28%-12.66%-17.16%3.78%2.72%24.74%66.48%33.99%
Dividend Yield--5.16%5.88%5.87%4.31%3.57%5.52%5.44%4.60%4.91%3.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,904.97
(-) Cash Dividends Paid (M)342.91
(=) Cash Retained (M)6,562.06
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,380.99863.12517.87
Cash Retained (M)6,562.066,562.066,562.06
(-) Cash Required (M)-1,380.99-863.12-517.87
(=) Excess Retained (M)5,181.075,698.946,044.19
(/) Shares Outstanding (M)3,152.723,152.723,152.72
(=) Excess Retained per Share1.641.811.92
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share1.641.811.92
(=) Adjusted Dividend1.751.922.03
WACC / Discount Rate-1.18%-1.18%-1.18%
Growth Rate1.23%2.23%3.23%
Fair Value$354.74$391.83$418.28
Upside / Downside1,630.45%1,811.38%1,940.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,904.977,059.097,216.667,377.747,542.417,710.767,942.09
Payout Ratio4.97%21.97%38.98%55.99%72.99%90.00%92.50%
Projected Dividends (M)342.911,551.092,813.034,130.535,505.456,939.697,346.43

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.18%-1.18%-1.18%
Growth Rate1.23%2.23%3.23%
Year 1 PV (M)1,554.191,569.551,584.90
Year 2 PV (M)2,824.312,880.382,937.01
Year 3 PV (M)4,155.394,279.764,406.58
Year 4 PV (M)5,549.685,772.236,001.42
Year 5 PV (M)7,009.447,362.567,729.76
PV of Terminal Value (M)742,027.22779,408.30818,280.94
Equity Value (M)763,120.24801,272.78840,940.60
Shares Outstanding (M)3,152.723,152.723,152.72
Fair Value$242.05$254.15$266.73
Upside / Downside1,080.74%1,139.77%1,201.14%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%