Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Nonferrous Mining Corporation Limited (1258.HK)

Company Dividend Discount ModelIndustry: CopperSector: Basic Materials

Valuation Snapshot

Stable Growth$3.03 - $5.64$4.10
Multi-Stage$2.37 - $2.59$2.48
Blended Fair Value$3.29
Current Price$0.93
Upside254.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS31.70%32.44%0.030.030.040.020.000.010.010.000.000.00
YoY Growth--9.90%-26.18%109.24%455.85%-58.01%36.90%0.00%-100.00%192.45%-63.95%
Dividend Yield--4.48%4.18%7.25%4.47%1.13%3.26%2.23%0.00%1.06%0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)753.77
(-) Cash Dividends Paid (M)221.35
(=) Cash Retained (M)532.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)150.7594.2256.53
Cash Retained (M)532.42532.42532.42
(-) Cash Required (M)-150.75-94.22-56.53
(=) Excess Retained (M)381.66438.20475.89
(/) Shares Outstanding (M)3,837.913,837.913,837.91
(=) Excess Retained per Share0.100.110.12
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.100.110.12
(=) Adjusted Dividend0.160.170.18
WACC / Discount Rate10.96%10.96%10.96%
Growth Rate5.50%6.50%7.50%
Fair Value$3.03$4.10$5.64
Upside / Downside226.77%341.61%507.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)753.77802.77854.95910.52969.701,032.731,063.71
Payout Ratio29.37%41.49%53.62%65.75%77.87%90.00%92.50%
Projected Dividends (M)221.35333.09458.42598.63755.14929.46983.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.96%10.96%10.96%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)297.36300.18303.00
Year 2 PV (M)365.35372.30379.33
Year 3 PV (M)425.91438.14450.60
Year 4 PV (M)479.63498.08517.05
Year 5 PV (M)527.03552.48578.91
PV of Terminal Value (M)7,005.327,343.687,694.99
Equity Value (M)9,100.609,504.869,923.88
Shares Outstanding (M)3,837.913,837.913,837.91
Fair Value$2.37$2.48$2.59
Upside / Downside155.42%166.76%178.52%

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%