Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hunan Valin Wire & Cable Co.,Ltd. (001208.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$36.18 - $42.63$39.95
Multi-Stage$23.96 - $26.29$25.10
Blended Fair Value$32.53
Current Price$12.26
Upside165.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS22.39%0.00%0.100.090.070.140.030.030.050.060.000.00
YoY Growth--1.22%34.01%-48.38%383.29%-18.83%-35.95%-16.02%0.00%0.00%0.00%
Dividend Yield--0.89%1.16%0.69%1.17%0.53%0.66%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)114.96
(-) Cash Dividends Paid (M)45.62
(=) Cash Retained (M)69.35
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)22.9914.378.62
Cash Retained (M)69.3569.3569.35
(-) Cash Required (M)-22.99-14.37-8.62
(=) Excess Retained (M)46.3654.9860.73
(/) Shares Outstanding (M)536.37536.37536.37
(=) Excess Retained per Share0.090.100.11
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.090.100.11
(=) Adjusted Dividend0.170.190.20
WACC / Discount Rate2.89%2.89%2.89%
Growth Rate5.50%6.50%7.50%
Fair Value$36.18$39.95$42.63
Upside / Downside195.11%225.84%247.69%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)114.96122.44130.40138.87147.90157.51162.24
Payout Ratio39.68%49.74%59.81%69.87%79.94%90.00%92.50%
Projected Dividends (M)45.6260.9077.9997.03118.22141.76150.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.89%2.89%2.89%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)58.6459.1959.75
Year 2 PV (M)72.2973.6775.06
Year 3 PV (M)86.6089.0891.61
Year 4 PV (M)101.58105.49109.51
Year 5 PV (M)117.27122.94128.82
PV of Terminal Value (M)12,414.6113,014.2413,636.82
Equity Value (M)12,850.9813,464.6014,101.56
Shares Outstanding (M)536.37536.37536.37
Fair Value$23.96$25.10$26.29
Upside / Downside95.43%104.76%114.44%

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%