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 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%