Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Guangdong Hoshion Aluminium Co., Ltd. (002824.SZ)

Company Dividend Discount ModelIndustry: AluminumSector: Basic Materials

Valuation Snapshot

Stable Growth$72.72 - $85.67$80.29
Multi-Stage$36.90 - $40.49$38.66
Blended Fair Value$59.47
Current Price$18.83
Upside215.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS33.25%12.02%0.260.270.200.070.060.060.060.070.080.08
YoY Growth---2.90%35.53%172.28%31.37%-10.75%2.90%-19.07%-9.74%-2.59%1.11%
Dividend Yield--1.59%1.64%0.84%0.29%0.42%0.54%0.52%0.62%0.41%0.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)125.15
(-) Cash Dividends Paid (M)19.96
(=) Cash Retained (M)105.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25.0315.649.39
Cash Retained (M)105.19105.19105.19
(-) Cash Required (M)-25.03-15.64-9.39
(=) Excess Retained (M)80.1689.5595.80
(/) Shares Outstanding (M)290.51290.51290.51
(=) Excess Retained per Share0.280.310.33
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.280.310.33
(=) Adjusted Dividend0.340.380.40
WACC / Discount Rate4.23%4.23%4.23%
Growth Rate5.50%6.50%7.50%
Fair Value$72.72$80.29$85.67
Upside / Downside286.18%326.39%354.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)125.15133.29141.95151.18161.00171.47176.61
Payout Ratio15.95%30.76%45.57%60.38%75.19%90.00%92.50%
Projected Dividends (M)19.9641.0064.6991.28121.06154.32163.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.23%4.23%4.23%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)38.9739.3439.71
Year 2 PV (M)58.4359.5560.67
Year 3 PV (M)78.3780.6282.91
Year 4 PV (M)98.78102.58106.49
Year 5 PV (M)119.68125.47131.47
PV of Terminal Value (M)10,324.4910,823.1611,340.92
Equity Value (M)10,718.7311,230.7111,762.17
Shares Outstanding (M)290.51290.51290.51
Fair Value$36.90$38.66$40.49
Upside / Downside95.94%105.30%115.02%

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%