Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai Jin Jiang International Hotels Co., Ltd. (600754.SS)

Company Dividend Discount ModelIndustry: Travel LodgingSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$28.97 - $99.10$92.84
Multi-Stage$47.71 - $52.53$50.08
Blended Fair Value$71.46
Current Price$23.05
Upside210.01%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.56%15.00%1.130.480.280.330.860.950.940.960.950.62
YoY Growth--132.50%70.73%-13.08%-61.93%-9.31%0.45%-2.10%0.73%53.02%124.11%
Dividend Yield--4.22%1.73%0.45%0.66%1.55%3.93%3.08%2.82%3.31%1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)551.43
(-) Cash Dividends Paid (M)262.87
(=) Cash Retained (M)288.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)110.2968.9341.36
Cash Retained (M)288.55288.55288.55
(-) Cash Required (M)-110.29-68.93-41.36
(=) Excess Retained (M)178.27219.63247.20
(/) Shares Outstanding (M)1,066.071,066.071,066.07
(=) Excess Retained per Share0.170.210.23
LTM Dividend per Share0.250.250.25
(+) Excess Retained per Share0.170.210.23
(=) Adjusted Dividend0.410.450.48
WACC / Discount Rate3.01%3.01%3.01%
Growth Rate1.56%2.56%3.56%
Fair Value$28.97$92.84$99.10
Upside / Downside25.68%302.77%329.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)551.43565.56580.05594.91610.16625.79644.57
Payout Ratio47.67%56.14%64.60%73.07%81.53%90.00%92.50%
Projected Dividends (M)262.87317.49374.73434.69497.49563.21596.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.01%3.01%3.01%
Growth Rate1.56%2.56%3.56%
Year 1 PV (M)305.20308.20311.21
Year 2 PV (M)346.27353.13360.05
Year 3 PV (M)386.13397.65409.40
Year 4 PV (M)424.80441.78459.27
Year 5 PV (M)462.31485.52509.66
PV of Terminal Value (M)48,940.4051,397.6953,952.71
Equity Value (M)50,865.1153,383.9756,002.28
Shares Outstanding (M)1,066.071,066.071,066.07
Fair Value$47.71$50.08$52.53
Upside / Downside107.00%117.25%127.90%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%