Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

China Boqi Environmental (Holding) Co., Ltd. (2377.HK)

Company Dividend Discount ModelIndustry: Industrial - Pollution & Treatment ControlsSector: Industrials

Valuation Snapshot

Stable Growth$9.44 - $20.53$13.52
Multi-Stage$11.41 - $12.53$11.96
Blended Fair Value$12.74
Current Price$0.78
Upside1,542.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-16.62%12.35%0.030.030.070.060.030.080.000.000.220.07
YoY Growth--16.26%-56.67%2.82%114.01%-63.64%0.00%0.00%-100.00%226.46%557.96%
Dividend Yield--3.69%4.00%8.41%4.69%1.56%7.12%0.00%0.00%10.47%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)485.60
(-) Cash Dividends Paid (M)59.80
(=) Cash Retained (M)425.80
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)97.1260.7036.42
Cash Retained (M)425.80425.80425.80
(-) Cash Required (M)-97.12-60.70-36.42
(=) Excess Retained (M)328.68365.10389.38
(/) Shares Outstanding (M)966.21966.21966.21
(=) Excess Retained per Share0.340.380.40
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.340.380.40
(=) Adjusted Dividend0.400.440.46
WACC / Discount Rate6.84%6.84%6.84%
Growth Rate2.47%3.47%4.47%
Fair Value$9.44$13.52$20.53
Upside / Downside1,116.98%1,643.35%2,547.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)485.60502.45519.88537.92556.59575.91593.18
Payout Ratio12.31%27.85%43.39%58.93%74.46%90.00%92.50%
Projected Dividends (M)59.80139.94225.57316.98414.45518.31548.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.84%6.84%6.84%
Growth Rate2.47%3.47%4.47%
Year 1 PV (M)129.72130.99132.25
Year 2 PV (M)193.83197.63201.47
Year 3 PV (M)252.47259.94267.55
Year 4 PV (M)306.01318.13330.60
Year 5 PV (M)354.74372.39390.74
PV of Terminal Value (M)9,788.8610,275.9210,782.17
Equity Value (M)11,025.6211,554.9812,104.78
Shares Outstanding (M)966.21966.21966.21
Fair Value$11.41$11.96$12.53
Upside / Downside1,371.71%1,442.37%1,515.75%

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%