Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Automotive Engineering Research Institute Co., Ltd. (601965.SS)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$6.43 - $9.09$7.74
Multi-Stage$5.35 - $5.82$5.58
Blended Fair Value$6.66
Current Price$17.88
Upside-62.75%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.25%10.88%0.360.300.300.300.250.250.200.150.100.06
YoY Growth--19.67%1.53%-0.11%20.10%1.96%25.03%34.60%47.55%52.16%-49.99%
Dividend Yield--1.93%1.52%1.22%2.08%1.66%2.74%2.27%1.75%0.96%0.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)904.03
(-) Cash Dividends Paid (M)104.00
(=) Cash Retained (M)800.03
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)180.81113.0067.80
Cash Retained (M)800.03800.03800.03
(-) Cash Required (M)-180.81-113.00-67.80
(=) Excess Retained (M)619.22687.03732.23
(/) Shares Outstanding (M)989.95989.95989.95
(=) Excess Retained per Share0.630.690.74
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.630.690.74
(=) Adjusted Dividend0.730.800.84
WACC / Discount Rate17.49%17.49%17.49%
Growth Rate5.50%6.50%7.50%
Fair Value$6.43$7.74$9.09
Upside / Downside-64.06%-56.70%-49.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)904.03962.791,025.371,092.021,163.001,238.601,275.76
Payout Ratio11.50%27.20%42.90%58.60%74.30%90.00%92.50%
Projected Dividends (M)104.00261.91439.91639.94864.121,114.741,180.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate17.49%17.49%17.49%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)220.82222.92225.01
Year 2 PV (M)312.72318.67324.68
Year 3 PV (M)383.55394.56405.78
Year 4 PV (M)436.66453.46470.73
Year 5 PV (M)474.94497.88521.70
PV of Terminal Value (M)3,469.243,636.813,810.79
Equity Value (M)5,297.945,524.295,758.69
Shares Outstanding (M)989.95989.95989.95
Fair Value$5.35$5.58$5.82
Upside / Downside-70.07%-68.79%-67.47%

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%