Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hebei Huatong Wires and Cables Group Co., Ltd. (605196.SS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$98.00 - $115.46$108.21
Multi-Stage$64.32 - $70.58$67.39
Blended Fair Value$87.80
Current Price$24.34
Upside260.72%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS35.07%11.39%0.210.180.160.110.060.050.040.000.040.04
YoY Growth--17.35%11.14%44.37%97.42%20.96%11.78%0.00%-100.00%-9.33%-43.57%
Dividend Yield--1.53%1.63%2.12%1.15%0.77%0.64%0.00%0.00%0.50%0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)298.83
(-) Cash Dividends Paid (M)83.31
(=) Cash Retained (M)215.52
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)59.7737.3522.41
Cash Retained (M)215.52215.52215.52
(-) Cash Required (M)-59.77-37.35-22.41
(=) Excess Retained (M)155.75178.16193.10
(/) Shares Outstanding (M)514.70514.70514.70
(=) Excess Retained per Share0.300.350.38
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.300.350.38
(=) Adjusted Dividend0.460.510.54
WACC / Discount Rate3.03%3.03%3.03%
Growth Rate5.50%6.50%7.50%
Fair Value$98.00$108.21$115.46
Upside / Downside302.64%344.56%374.38%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)298.83318.25338.94360.97384.43409.42421.70
Payout Ratio27.88%40.30%52.73%65.15%77.58%90.00%92.50%
Projected Dividends (M)83.31128.27178.71235.18298.23368.48390.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.03%3.03%3.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)123.32124.49125.66
Year 2 PV (M)165.20168.35171.53
Year 3 PV (M)209.02215.02221.14
Year 4 PV (M)254.84264.64274.72
Year 5 PV (M)302.74317.36332.55
PV of Terminal Value (M)32,048.5033,596.4635,203.66
Equity Value (M)33,103.6334,686.3336,329.25
Shares Outstanding (M)514.70514.70514.70
Fair Value$64.32$67.39$70.58
Upside / Downside164.24%176.87%189.99%

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%