Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Beijing Tongyizhong New Material Technology Corporation (688722.SS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$105.60 - $124.42$116.60
Multi-Stage$69.86 - $76.68$73.21
Blended Fair Value$94.90
Current Price$18.83
Upside404.00%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS98.14%0.00%0.090.450.000.000.250.000.000.000.000.00
YoY Growth---79.25%70,428.45%0.00%-100.00%8,043.96%0.00%-100.00%0.00%0.00%0.00%
Dividend Yield--0.57%3.36%0.00%0.00%1.52%0.02%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)141.73
(-) Cash Dividends Paid (M)19.00
(=) Cash Retained (M)122.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)28.3517.7210.63
Cash Retained (M)122.72122.72122.72
(-) Cash Required (M)-28.35-17.72-10.63
(=) Excess Retained (M)94.38105.01112.10
(/) Shares Outstanding (M)226.55226.55226.55
(=) Excess Retained per Share0.420.460.49
LTM Dividend per Share0.080.080.08
(+) Excess Retained per Share0.420.460.49
(=) Adjusted Dividend0.500.550.58
WACC / Discount Rate2.81%2.81%2.81%
Growth Rate5.50%6.50%7.50%
Fair Value$105.60$116.60$124.42
Upside / Downside460.82%519.21%560.74%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)141.73150.94160.75171.20182.33194.18200.00
Payout Ratio13.41%28.73%44.04%59.36%74.68%90.00%92.50%
Projected Dividends (M)19.0043.3670.80101.63136.17174.76185.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.81%2.81%2.81%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)41.7842.1842.57
Year 2 PV (M)65.7466.9968.25
Year 3 PV (M)90.9293.5396.19
Year 4 PV (M)117.38121.89126.53
Year 5 PV (M)145.16152.17159.45
PV of Terminal Value (M)15,366.5016,108.7016,879.32
Equity Value (M)15,827.4616,585.4517,372.31
Shares Outstanding (M)226.55226.55226.55
Fair Value$69.86$73.21$76.68
Upside / Downside271.03%288.79%307.24%

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%