Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Guangshen Railway Company Limited (601333.SS)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$2.04 - $3.30$2.61
Multi-Stage$2.31 - $2.53$2.42
Blended Fair Value$2.51
Current Price$3.34
Upside-24.77%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.86%-4.73%0.050.010.000.000.060.060.080.080.080.05
YoY Growth--745.61%237.02%0.00%-100.00%0.00%-25.00%-0.47%0.47%60.00%-37.50%
Dividend Yield--1.69%0.20%0.07%0.00%2.65%2.53%2.21%1.74%1.54%1.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,307.21
(-) Cash Dividends Paid (M)11.53
(=) Cash Retained (M)1,295.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)261.44163.4098.04
Cash Retained (M)1,295.681,295.681,295.68
(-) Cash Required (M)-261.44-163.40-98.04
(=) Excess Retained (M)1,034.241,132.281,197.64
(/) Shares Outstanding (M)7,093.517,093.517,093.51
(=) Excess Retained per Share0.150.160.17
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.150.160.17
(=) Adjusted Dividend0.150.160.17
WACC / Discount Rate9.45%9.45%9.45%
Growth Rate2.07%3.07%4.07%
Fair Value$2.04$2.61$3.30
Upside / Downside-38.95%-22.00%-1.27%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,307.211,347.311,388.641,431.241,475.141,520.391,566.00
Payout Ratio0.88%18.71%36.53%54.35%72.18%90.00%92.50%
Projected Dividends (M)11.53252.02507.26777.921,064.701,368.351,448.55

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.45%9.45%9.45%
Growth Rate2.07%3.07%4.07%
Year 1 PV (M)228.03230.27232.50
Year 2 PV (M)415.29423.47431.72
Year 3 PV (M)576.26593.36610.80
Year 4 PV (M)713.63742.01771.23
Year 5 PV (M)829.86871.31914.41
PV of Terminal Value (M)13,626.0014,306.7115,014.35
Equity Value (M)16,389.0617,167.1217,975.01
Shares Outstanding (M)7,093.517,093.517,093.51
Fair Value$2.31$2.42$2.53
Upside / Downside-30.83%-27.54%-24.13%

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%