Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Henan Mingtai Al.Industrial Co.,Ltd. (601677.SS)

Company Dividend Discount ModelIndustry: AluminumSector: Basic Materials

Valuation Snapshot

Stable Growth$231.23 - $272.42$255.30
Multi-Stage$138.64 - $152.16$145.28
Blended Fair Value$200.29
Current Price$14.41
Upside1,289.93%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.33%10.21%0.120.130.160.110.050.100.080.040.050.03
YoY Growth---3.68%-20.81%48.99%99.00%-47.93%34.29%88.94%-9.81%40.79%-30.31%
Dividend Yield--0.96%1.11%1.01%0.36%0.39%1.42%0.96%0.44%0.45%0.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,741.58
(-) Cash Dividends Paid (M)209.21
(=) Cash Retained (M)1,532.37
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)348.32217.70130.62
Cash Retained (M)1,532.371,532.371,532.37
(-) Cash Required (M)-348.32-217.70-130.62
(=) Excess Retained (M)1,184.051,314.671,401.75
(/) Shares Outstanding (M)1,271.391,271.391,271.39
(=) Excess Retained per Share0.931.031.10
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.931.031.10
(=) Adjusted Dividend1.101.201.27
WACC / Discount Rate4.04%4.04%4.04%
Growth Rate5.50%6.50%7.50%
Fair Value$231.23$255.30$272.42
Upside / Downside1,504.63%1,671.69%1,790.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,741.581,854.781,975.342,103.742,240.482,386.112,457.69
Payout Ratio12.01%27.61%43.21%58.80%74.40%90.00%92.50%
Projected Dividends (M)209.21512.10853.491,237.101,666.972,147.502,273.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.04%4.04%4.04%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)487.59492.21496.84
Year 2 PV (M)773.74788.48803.36
Year 3 PV (M)1,067.831,098.481,129.71
Year 4 PV (M)1,370.001,422.691,476.88
Year 5 PV (M)1,680.451,761.611,845.88
PV of Terminal Value (M)170,884.20179,137.97187,707.63
Equity Value (M)176,263.81184,701.45193,460.31
Shares Outstanding (M)1,271.391,271.391,271.39
Fair Value$138.64$145.28$152.16
Upside / Downside862.10%908.16%955.97%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%