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

Everbright Securities Company Limited (601788.SS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$26.21 - $151.58$48.86
Multi-Stage$19.26 - $21.10$20.16
Blended Fair Value$34.51
Current Price$18.82
Upside83.38%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.36%46.30%0.740.630.690.650.640.830.860.610.950.19
YoY Growth--17.88%-8.99%6.07%1.33%-23.04%-2.43%39.55%-35.72%403.62%1,048.50%
Dividend Yield--4.34%3.80%4.53%5.22%3.95%7.58%6.45%4.98%6.22%0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,746.07
(-) Cash Dividends Paid (M)1,254.30
(=) Cash Retained (M)2,491.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)749.21468.26280.95
Cash Retained (M)2,491.762,491.762,491.76
(-) Cash Required (M)-749.21-468.26-280.95
(=) Excess Retained (M)1,742.552,023.502,210.81
(/) Shares Outstanding (M)4,865.584,865.584,865.58
(=) Excess Retained per Share0.360.420.45
LTM Dividend per Share0.260.260.26
(+) Excess Retained per Share0.360.420.45
(=) Adjusted Dividend0.620.670.71
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.42%5.42%6.42%
Fair Value$26.21$48.86$151.58
Upside / Downside39.29%159.63%705.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,746.073,949.104,163.134,388.774,626.634,877.395,023.71
Payout Ratio33.48%44.79%56.09%67.39%78.70%90.00%92.50%
Projected Dividends (M)1,254.301,768.672,335.102,957.733,641.004,389.654,646.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.42%5.42%6.42%
Year 1 PV (M)1,639.221,654.921,670.62
Year 2 PV (M)2,005.802,044.402,083.37
Year 3 PV (M)2,354.692,422.992,492.60
Year 4 PV (M)2,686.502,790.902,898.31
Year 5 PV (M)3,001.843,148.363,300.54
PV of Terminal Value (M)82,043.5186,048.0190,207.39
Equity Value (M)93,731.5598,109.58102,652.83
Shares Outstanding (M)4,865.584,865.584,865.58
Fair Value$19.26$20.16$21.10
Upside / Downside2.36%7.14%12.10%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%