Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Guangdong Guangzhou Daily Media Co., Ltd. (002181.SZ)

Company Dividend Discount ModelIndustry: PublishingSector: Communication Services

Valuation Snapshot

Stable Growth$0.87 - $1.19$1.03
Multi-Stage$1.45 - $1.60$1.53
Blended Fair Value$1.28
Current Price$8.05
Upside-84.11%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS34.52%-3.78%0.070.040.050.070.090.010.010.000.000.02
YoY Growth--54.38%-12.17%-35.48%-14.49%488.76%110.78%0.00%-100.00%-94.56%-77.14%
Dividend Yield--1.22%0.95%0.83%1.81%2.07%0.33%0.11%0.00%0.02%0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)184.31
(-) Cash Dividends Paid (M)6.42
(=) Cash Retained (M)177.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36.8623.0413.82
Cash Retained (M)177.89177.89177.89
(-) Cash Required (M)-36.86-23.04-13.82
(=) Excess Retained (M)141.03154.86164.07
(/) Shares Outstanding (M)1,160.951,160.951,160.95
(=) Excess Retained per Share0.120.130.14
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.120.130.14
(=) Adjusted Dividend0.130.140.15
WACC / Discount Rate9.46%9.46%9.46%
Growth Rate-4.54%-3.54%-2.54%
Fair Value$0.87$1.03$1.19
Upside / Downside-89.24%-87.19%-85.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)184.31177.79171.50165.43159.57153.93158.54
Payout Ratio3.48%20.79%38.09%55.39%72.70%90.00%92.50%
Projected Dividends (M)6.4236.9565.3291.63116.00138.53146.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.46%9.46%9.46%
Growth Rate-4.54%-3.54%-2.54%
Year 1 PV (M)33.4133.7634.11
Year 2 PV (M)53.4054.5255.66
Year 3 PV (M)67.7269.8872.07
Year 4 PV (M)77.5280.8184.22
Year 5 PV (M)83.6988.1792.84
PV of Terminal Value (M)1,372.091,445.481,521.97
Equity Value (M)1,687.831,772.621,860.87
Shares Outstanding (M)1,160.951,160.951,160.95
Fair Value$1.45$1.53$1.60
Upside / Downside-81.94%-81.03%-80.09%

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%