Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Chengdu Tangyuan Electric Co.,Ltd. (300789.SZ)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$67.75 - $79.82$74.80
Multi-Stage$80.91 - $88.81$84.78
Blended Fair Value$79.79
Current Price$28.65
Upside178.51%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%51.47%0.230.190.140.090.120.000.000.000.000.00
YoY Growth--18.57%37.61%54.93%-22.87%0.00%0.00%0.00%-100.00%-49.29%17.24%
Dividend Yield--0.95%1.29%0.91%0.66%0.84%0.00%0.00%0.00%0.01%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)57.72
(-) Cash Dividends Paid (M)22.16
(=) Cash Retained (M)35.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11.547.214.33
Cash Retained (M)35.5635.5635.56
(-) Cash Required (M)-11.54-7.21-4.33
(=) Excess Retained (M)24.0228.3531.23
(/) Shares Outstanding (M)143.81143.81143.81
(=) Excess Retained per Share0.170.200.22
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.170.200.22
(=) Adjusted Dividend0.320.350.37
WACC / Discount Rate-8.66%-8.66%-8.66%
Growth Rate5.50%6.50%7.50%
Fair Value$67.75$74.80$79.82
Upside / Downside136.47%161.09%178.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)57.7261.4765.4769.7274.2579.0881.45
Payout Ratio38.39%48.71%59.03%69.36%79.68%90.00%92.50%
Projected Dividends (M)22.1629.9438.6548.3659.1671.1775.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-8.66%-8.66%-8.66%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)32.4832.7833.09
Year 2 PV (M)45.4646.3347.20
Year 3 PV (M)61.6963.4665.27
Year 4 PV (M)81.8685.0188.25
Year 5 PV (M)106.81111.97117.33
PV of Terminal Value (M)11,307.0211,853.1512,420.19
Equity Value (M)11,635.3212,192.7112,771.32
Shares Outstanding (M)143.81143.81143.81
Fair Value$80.91$84.78$88.81
Upside / Downside182.40%195.93%209.98%

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%