Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Guangdong Hoshion Aluminium Co., Ltd. (002824.SZ)

Company Dividend Discount ModelIndustry: AluminumSector: Basic Materials

Valuation Snapshot

Stable Growth$72.72 - $85.67$80.29
Multi-Stage$36.90 - $40.49$38.66
Blended Fair Value$59.47
Current Price$18.83
Upside215.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS33.25%12.02%0.260.270.200.070.060.060.060.070.080.08
YoY Growth---2.90%35.53%172.28%31.37%-10.75%2.90%-19.07%-9.74%-2.59%1.11%
Dividend Yield--1.59%1.64%0.84%0.29%0.42%0.54%0.52%0.62%0.41%0.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)125.15
(-) Cash Dividends Paid (M)19.96
(=) Cash Retained (M)105.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25.0315.649.39
Cash Retained (M)105.19105.19105.19
(-) Cash Required (M)-25.03-15.64-9.39
(=) Excess Retained (M)80.1689.5595.80
(/) Shares Outstanding (M)290.51290.51290.51
(=) Excess Retained per Share0.280.310.33
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.280.310.33
(=) Adjusted Dividend0.340.380.40
WACC / Discount Rate4.23%4.23%4.23%
Growth Rate5.50%6.50%7.50%
Fair Value$72.72$80.29$85.67
Upside / Downside286.18%326.39%354.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)125.15133.29141.95151.18161.00171.47176.61
Payout Ratio15.95%30.76%45.57%60.38%75.19%90.00%92.50%
Projected Dividends (M)19.9641.0064.6991.28121.06154.32163.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.23%4.23%4.23%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)38.9739.3439.71
Year 2 PV (M)58.4359.5560.67
Year 3 PV (M)78.3780.6282.91
Year 4 PV (M)98.78102.58106.49
Year 5 PV (M)119.68125.47131.47
PV of Terminal Value (M)10,324.4910,823.1611,340.92
Equity Value (M)10,718.7311,230.7111,762.17
Shares Outstanding (M)290.51290.51290.51
Fair Value$36.90$38.66$40.49
Upside / Downside95.94%105.30%115.02%

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%