Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Inner Mongolia Dian Tou Energy Corporation Limited (002128.SZ)

Company Dividend Discount ModelIndustry: CoalSector: Energy

Valuation Snapshot

Stable Growth$54.85 - $152.05$84.99
Multi-Stage$36.25 - $39.66$37.92
Blended Fair Value$61.46
Current Price$22.57
Upside172.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS19.18%30.14%0.830.500.430.340.340.340.220.220.070.07
YoY Growth--64.93%16.65%25.00%0.00%0.00%56.76%0.00%200.00%0.00%23.19%
Dividend Yield--4.29%2.89%3.19%1.98%3.43%4.69%2.28%2.33%0.81%0.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,059.90
(-) Cash Dividends Paid (M)239.77
(=) Cash Retained (M)4,820.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,011.98632.49379.49
Cash Retained (M)4,820.134,820.134,820.13
(-) Cash Required (M)-1,011.98-632.49-379.49
(=) Excess Retained (M)3,808.154,187.644,440.64
(/) Shares Outstanding (M)2,238.682,238.682,238.68
(=) Excess Retained per Share1.701.871.98
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share1.701.871.98
(=) Adjusted Dividend1.811.982.09
WACC / Discount Rate8.98%8.98%8.98%
Growth Rate5.50%6.50%7.50%
Fair Value$54.85$84.99$152.05
Upside / Downside143.00%276.57%573.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,059.905,388.795,739.076,112.106,509.396,932.507,140.48
Payout Ratio4.74%21.79%38.84%55.90%72.95%90.00%92.50%
Projected Dividends (M)239.771,174.272,229.243,416.394,748.456,239.256,604.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.98%8.98%8.98%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,067.411,077.531,087.64
Year 2 PV (M)1,841.971,877.061,912.47
Year 3 PV (M)2,566.012,639.672,714.72
Year 4 PV (M)3,241.953,366.623,494.86
Year 5 PV (M)3,872.134,059.164,253.34
PV of Terminal Value (M)68,567.8771,879.7275,318.33
Equity Value (M)81,157.3384,899.7588,781.37
Shares Outstanding (M)2,238.682,238.682,238.68
Fair Value$36.25$37.92$39.66
Upside / Downside60.62%68.03%75.71%

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%