Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CMST Development Co.,Ltd. (600787.SS)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$1.87 - $2.77$2.30
Multi-Stage$1.58 - $1.72$1.65
Blended Fair Value$1.97
Current Price$5.92
Upside-66.67%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.73%7.60%0.160.150.220.140.100.170.160.120.130.10
YoY Growth--5.96%-30.37%61.23%39.80%-42.04%3.81%34.75%-10.58%31.77%30.88%
Dividend Yield--2.81%3.11%4.13%2.53%1.89%3.68%2.28%1.32%1.53%1.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)462.70
(-) Cash Dividends Paid (M)99.89
(=) Cash Retained (M)362.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)92.5457.8434.70
Cash Retained (M)362.81362.81362.81
(-) Cash Required (M)-92.54-57.84-34.70
(=) Excess Retained (M)270.27304.97328.11
(/) Shares Outstanding (M)2,158.562,158.562,158.56
(=) Excess Retained per Share0.130.140.15
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.130.140.15
(=) Adjusted Dividend0.170.190.20
WACC / Discount Rate15.19%15.19%15.19%
Growth Rate5.50%6.50%7.50%
Fair Value$1.87$2.30$2.77
Upside / Downside-68.46%-61.18%-53.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)462.70492.77524.80558.92595.25633.94652.95
Payout Ratio21.59%35.27%48.95%62.64%76.32%90.00%92.50%
Projected Dividends (M)99.89173.81256.91350.08454.28570.54603.98

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate15.19%15.19%15.19%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)149.47150.89152.30
Year 2 PV (M)190.00193.62197.27
Year 3 PV (M)222.65229.04235.55
Year 4 PV (M)248.46258.02267.85
Year 5 PV (M)268.36281.32294.78
PV of Terminal Value (M)2,330.342,442.892,559.76
Equity Value (M)3,409.283,555.783,707.51
Shares Outstanding (M)2,158.562,158.562,158.56
Fair Value$1.58$1.65$1.72
Upside / Downside-73.32%-72.17%-70.99%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%