Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Sinotrans Limited (601598.SS)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$19.90 - $101.75$40.77
Multi-Stage$14.51 - $15.89$15.19
Blended Fair Value$27.98
Current Price$6.39
Upside337.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.23%20.99%0.290.240.290.120.120.230.070.070.070.06
YoY Growth--18.68%-14.73%134.19%-0.04%-48.07%253.67%-8.65%9.52%10.53%39.66%
Dividend Yield--5.54%3.90%6.86%3.05%2.83%6.71%1.06%1.49%1.36%1.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,771.72
(-) Cash Dividends Paid (M)2,142.63
(=) Cash Retained (M)1,629.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)754.34471.46282.88
Cash Retained (M)1,629.091,629.091,629.09
(-) Cash Required (M)-754.34-471.46-282.88
(=) Excess Retained (M)874.751,157.631,346.21
(/) Shares Outstanding (M)7,292.617,292.617,292.61
(=) Excess Retained per Share0.120.160.18
LTM Dividend per Share0.290.290.29
(+) Excess Retained per Share0.120.160.18
(=) Adjusted Dividend0.410.450.48
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate4.34%5.34%6.34%
Fair Value$19.90$40.77$101.75
Upside / Downside211.46%538.05%1,492.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,771.723,973.314,185.674,409.384,645.054,893.315,040.11
Payout Ratio56.81%63.45%70.08%76.72%83.36%90.00%92.50%
Projected Dividends (M)2,142.632,520.912,933.513,383.013,872.184,403.984,662.10

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate4.34%5.34%6.34%
Year 1 PV (M)2,344.282,366.742,389.21
Year 2 PV (M)2,536.822,585.682,635.00
Year 3 PV (M)2,720.552,799.522,880.00
Year 4 PV (M)2,895.743,008.363,124.22
Year 5 PV (M)3,062.673,212.273,367.66
PV of Terminal Value (M)92,264.9396,771.64101,452.77
Equity Value (M)105,824.99110,744.21115,848.86
Shares Outstanding (M)7,292.617,292.617,292.61
Fair Value$14.51$15.19$15.89
Upside / Downside127.09%137.65%148.60%

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%