Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Changhong Huayi Compressor Co., Ltd. (000404.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$110.38 - $130.05$121.88
Multi-Stage$77.06 - $84.59$80.75
Blended Fair Value$101.32
Current Price$7.11
Upside1,324.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS24.63%19.39%0.340.410.280.180.100.110.140.110.110.07
YoY Growth---16.48%43.50%58.19%85.61%-14.56%-18.77%30.42%-3.12%60.51%18.77%
Dividend Yield--4.42%5.76%4.63%3.60%2.14%3.21%2.80%1.84%1.23%0.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)454.14
(-) Cash Dividends Paid (M)40.16
(=) Cash Retained (M)413.98
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)90.8356.7734.06
Cash Retained (M)413.98413.98413.98
(-) Cash Required (M)-90.83-56.77-34.06
(=) Excess Retained (M)323.16357.22379.92
(/) Shares Outstanding (M)694.48694.48694.48
(=) Excess Retained per Share0.470.510.55
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.470.510.55
(=) Adjusted Dividend0.520.570.60
WACC / Discount Rate1.68%1.68%1.68%
Growth Rate5.50%6.50%7.50%
Fair Value$110.38$121.88$130.05
Upside / Downside1,452.51%1,614.16%1,729.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)454.14483.66515.10548.58584.24622.21640.88
Payout Ratio8.84%25.07%41.31%57.54%73.77%90.00%92.50%
Projected Dividends (M)40.16121.27212.76315.64430.98559.99592.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.68%1.68%1.68%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)118.15119.27120.39
Year 2 PV (M)201.94205.78209.67
Year 3 PV (M)291.85300.23308.77
Year 4 PV (M)388.24403.17418.53
Year 5 PV (M)491.45515.19539.83
PV of Terminal Value (M)52,025.3654,538.2157,147.23
Equity Value (M)53,516.9956,081.8558,744.41
Shares Outstanding (M)694.48694.48694.48
Fair Value$77.06$80.75$84.59
Upside / Downside983.84%1,035.78%1,089.70%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%