Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Qinhuangdao Port Co., Ltd. (601326.SS)

Company Dividend Discount ModelIndustry: Marine ShippingSector: Industrials

Valuation Snapshot

Stable Growth$2.34 - $3.50$2.89
Multi-Stage$5.57 - $6.14$5.85
Blended Fair Value$4.37
Current Price$3.39
Upside28.91%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.63%-11.99%0.110.110.110.120.140.140.170.080.230.43
YoY Growth--0.85%3.51%-9.28%-17.24%6.03%-21.48%122.20%-66.61%-45.69%5.97%
Dividend Yield--3.37%3.40%3.82%4.30%5.16%5.11%3.79%1.40%6.92%12.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,616.71
(-) Cash Dividends Paid (M)527.99
(=) Cash Retained (M)1,088.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)323.34202.09121.25
Cash Retained (M)1,088.721,088.721,088.72
(-) Cash Required (M)-323.34-202.09-121.25
(=) Excess Retained (M)765.38886.63967.47
(/) Shares Outstanding (M)5,669.865,669.865,669.86
(=) Excess Retained per Share0.130.160.17
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.130.160.17
(=) Adjusted Dividend0.230.250.26
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate-2.96%-1.96%-0.96%
Fair Value$2.34$2.89$3.50
Upside / Downside-30.99%-14.73%3.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,616.711,585.101,554.111,523.721,493.931,464.721,508.66
Payout Ratio32.66%44.13%55.59%67.06%78.53%90.00%92.50%
Projected Dividends (M)527.99699.45864.011,021.861,173.211,318.251,395.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate-2.96%-1.96%-0.96%
Year 1 PV (M)650.02656.72663.41
Year 2 PV (M)746.19761.65777.27
Year 3 PV (M)820.15845.77871.91
Year 4 PV (M)875.08911.71949.48
Year 5 PV (M)913.77961.831,011.89
PV of Terminal Value (M)27,579.1029,029.6430,540.58
Equity Value (M)31,584.3133,167.3134,814.53
Shares Outstanding (M)5,669.865,669.865,669.86
Fair Value$5.57$5.85$6.14
Upside / Downside64.32%72.56%81.13%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%