Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Asia-potash International Investment (Guangzhou)Co.,Ltd. (000893.SZ)

Company Dividend Discount ModelIndustry: Agricultural InputsSector: Basic Materials

Valuation Snapshot

Stable Growth$27.46 - $48.95$36.51
Multi-Stage$27.86 - $30.53$29.17
Blended Fair Value$32.84
Current Price$39.17
Upside-16.16%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%5.15%0.070.010.000.000.000.000.010.000.000.18
YoY Growth--792.21%258.29%325.05%-88.52%0.00%-100.00%0.00%-100.00%-98.81%309.68%
Dividend Yield--0.30%0.04%0.01%0.00%0.04%0.00%0.15%0.00%0.01%1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,795.20
(-) Cash Dividends Paid (M)56.89
(=) Cash Retained (M)1,738.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)359.04224.40134.64
Cash Retained (M)1,738.301,738.301,738.30
(-) Cash Required (M)-359.04-224.40-134.64
(=) Excess Retained (M)1,379.261,513.901,603.66
(/) Shares Outstanding (M)913.35913.35913.35
(=) Excess Retained per Share1.511.661.76
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share1.511.661.76
(=) Adjusted Dividend1.571.721.82
WACC / Discount Rate9.06%9.06%9.06%
Growth Rate3.15%4.15%5.15%
Fair Value$27.46$36.51$48.95
Upside / Downside-29.89%-6.79%24.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,795.201,869.691,947.272,028.082,112.232,199.882,265.87
Payout Ratio3.17%20.54%37.90%55.27%72.63%90.00%92.50%
Projected Dividends (M)56.89383.95738.051,120.871,534.191,979.892,095.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.06%9.06%9.06%
Growth Rate3.15%4.15%5.15%
Year 1 PV (M)348.69352.07355.45
Year 2 PV (M)608.71620.57632.54
Year 3 PV (M)839.55864.20889.33
Year 4 PV (M)1,043.601,084.661,126.92
Year 5 PV (M)1,223.091,283.531,346.35
PV of Terminal Value (M)21,382.4222,439.1923,537.34
Equity Value (M)25,446.0526,644.2227,887.93
Shares Outstanding (M)913.35913.35913.35
Fair Value$27.86$29.17$30.53
Upside / Downside-28.87%-25.52%-22.05%

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%