Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Nonferrous Metal Industry's Foreign Engineering and Construction Co.,Ltd. (000758.SZ)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$1.23 - $1.66$1.45
Multi-Stage$3.28 - $3.64$3.46
Blended Fair Value$2.45
Current Price$6.78
Upside-63.82%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-14.79%-9.91%0.060.090.090.120.140.140.220.260.220.21
YoY Growth---33.99%6.52%-27.08%-12.28%-0.10%-37.09%-15.92%19.06%2.98%20.82%
Dividend Yield--1.22%1.91%1.59%2.58%2.58%3.04%4.22%4.46%2.46%3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)546.53
(-) Cash Dividends Paid (M)181.30
(=) Cash Retained (M)365.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)109.3168.3240.99
Cash Retained (M)365.23365.23365.23
(-) Cash Required (M)-109.31-68.32-40.99
(=) Excess Retained (M)255.92296.91324.24
(/) Shares Outstanding (M)2,013.202,013.202,013.20
(=) Excess Retained per Share0.130.150.16
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.130.150.16
(=) Adjusted Dividend0.220.240.25
WACC / Discount Rate7.19%7.19%7.19%
Growth Rate-8.90%-7.90%-6.90%
Fair Value$1.23$1.45$1.66
Upside / Downside-81.86%-78.61%-75.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)546.53503.37463.62427.00393.28362.22373.09
Payout Ratio33.17%44.54%55.90%67.27%78.63%90.00%92.50%
Projected Dividends (M)181.30224.20259.18287.24309.26326.00345.11

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.19%7.19%7.19%
Growth Rate-8.90%-7.90%-6.90%
Year 1 PV (M)206.89209.16211.43
Year 2 PV (M)220.71225.59230.51
Year 3 PV (M)225.73233.25240.93
Year 4 PV (M)224.27234.28244.62
Year 5 PV (M)218.17230.40243.19
PV of Terminal Value (M)5,514.875,824.266,147.39
Equity Value (M)6,610.646,956.947,318.06
Shares Outstanding (M)2,013.202,013.202,013.20
Fair Value$3.28$3.46$3.64
Upside / Downside-51.57%-49.03%-46.39%

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%