Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Antong Holdings Co., Ltd. (600179.SS)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$2.56 - $4.13$3.27
Multi-Stage$2.81 - $3.08$2.94
Blended Fair Value$3.10
Current Price$3.59
Upside-13.54%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-50.70%-19.38%0.000.000.000.000.010.020.050.010.010.01
YoY Growth--3,019.82%-96.23%0.00%-100.00%-45.47%-50.68%311.48%33.24%53.73%-4.13%
Dividend Yield--0.02%0.00%0.02%0.00%0.29%0.51%0.61%0.10%0.07%0.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,113.09
(-) Cash Dividends Paid (M)3.94
(=) Cash Retained (M)1,109.15
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)222.62139.1483.48
Cash Retained (M)1,109.151,109.151,109.15
(-) Cash Required (M)-222.62-139.14-83.48
(=) Excess Retained (M)886.53970.021,025.67
(/) Shares Outstanding (M)4,754.664,754.664,754.66
(=) Excess Retained per Share0.190.200.22
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.190.200.22
(=) Adjusted Dividend0.190.200.22
WACC / Discount Rate9.77%9.77%9.77%
Growth Rate2.30%3.30%4.30%
Fair Value$2.56$3.27$4.13
Upside / Downside-28.58%-8.93%14.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,113.091,149.851,187.811,227.031,267.551,309.401,348.69
Payout Ratio0.35%18.28%36.21%54.14%72.07%90.00%92.50%
Projected Dividends (M)3.94210.23430.14664.34913.531,178.461,247.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.77%9.77%9.77%
Growth Rate2.30%3.30%4.30%
Year 1 PV (M)189.66191.51193.36
Year 2 PV (M)350.07356.95363.89
Year 3 PV (M)487.76502.21516.93
Year 4 PV (M)605.09629.10653.81
Year 5 PV (M)704.18739.28775.76
PV of Terminal Value (M)11,003.7811,552.2112,122.29
Equity Value (M)13,340.5413,971.2514,626.05
Shares Outstanding (M)4,754.664,754.664,754.66
Fair Value$2.81$2.94$3.08
Upside / Downside-21.84%-18.15%-14.31%

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%