Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai Bailian (Group) Co., Ltd. (600827.SS)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$0.71 - $0.97$0.84
Multi-Stage$2.42 - $2.68$2.55
Blended Fair Value$1.69
Current Price$8.98
Upside-81.13%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.53%-3.98%0.270.210.250.240.200.340.320.330.070.37
YoY Growth--27.82%-15.74%3.88%22.30%-42.04%4.63%-1.63%343.93%-79.92%-8.40%
Dividend Yield--2.94%2.35%1.92%2.22%1.11%4.35%3.13%3.03%0.46%2.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)242.78
(-) Cash Dividends Paid (M)239.35
(=) Cash Retained (M)3.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)48.5630.3518.21
Cash Retained (M)3.423.423.42
(-) Cash Required (M)-48.56-30.35-18.21
(=) Excess Retained (M)-45.13-26.93-14.79
(/) Shares Outstanding (M)1,767.891,767.891,767.89
(=) Excess Retained per Share-0.03-0.02-0.01
LTM Dividend per Share0.140.140.14
(+) Excess Retained per Share-0.03-0.02-0.01
(=) Adjusted Dividend0.110.120.13
WACC / Discount Rate6.18%6.18%6.18%
Growth Rate-8.11%-7.11%-6.11%
Fair Value$0.71$0.84$0.97
Upside / Downside-92.13%-90.64%-89.19%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)242.78225.53209.50194.62180.79167.94172.98
Payout Ratio98.59%96.87%95.15%93.44%91.72%90.00%92.50%
Projected Dividends (M)239.35218.47199.35181.84165.81151.15160.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.18%6.18%6.18%
Growth Rate-8.11%-7.11%-6.11%
Year 1 PV (M)203.54205.76207.97
Year 2 PV (M)173.03176.82180.65
Year 3 PV (M)147.05151.90156.86
Year 4 PV (M)124.92130.45136.16
Year 5 PV (M)106.09111.99118.15
PV of Terminal Value (M)3,531.583,727.963,932.99
Equity Value (M)4,286.224,504.884,732.78
Shares Outstanding (M)1,767.891,767.891,767.89
Fair Value$2.42$2.55$2.68
Upside / Downside-73.00%-71.62%-70.19%

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%