Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kwoon Chung Bus Holdings Limited (0306.HK)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$52.65 - $62.11$58.17
Multi-Stage$35.70 - $39.44$37.53
Blended Fair Value$47.85
Current Price$1.58
Upside2,928.60%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-13.04%-32.16%0.020.000.000.000.000.040.190.230.230.41
YoY Growth--0.00%0.00%0.00%0.00%-100.00%-79.23%-16.67%0.00%-42.86%-58.00%
Dividend Yield--1.27%0.00%0.00%0.00%0.00%1.52%4.48%5.37%5.74%9.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)159.22
(-) Cash Dividends Paid (M)9.54
(=) Cash Retained (M)149.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)31.8419.9011.94
Cash Retained (M)149.68149.68149.68
(-) Cash Required (M)-31.84-19.90-11.94
(=) Excess Retained (M)117.84129.78137.74
(/) Shares Outstanding (M)476.78476.78476.78
(=) Excess Retained per Share0.250.270.29
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.250.270.29
(=) Adjusted Dividend0.270.290.31
WACC / Discount Rate-3.16%-3.16%-3.16%
Growth Rate-1.46%-0.46%0.54%
Fair Value$52.65$58.17$62.11
Upside / Downside3,232.23%3,581.61%3,831.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)159.22158.48157.74157.01156.28155.55160.22
Payout Ratio5.99%22.79%39.59%56.40%73.20%90.00%92.50%
Projected Dividends (M)9.5436.1262.4688.55114.39140.00148.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-3.16%-3.16%-3.16%
Growth Rate-1.46%-0.46%0.54%
Year 1 PV (M)36.9237.3037.67
Year 2 PV (M)65.2666.6067.94
Year 3 PV (M)94.5997.49100.46
Year 4 PV (M)124.91130.06135.37
Year 5 PV (M)156.27164.36172.79
PV of Terminal Value (M)16,543.0617,399.7218,291.51
Equity Value (M)17,021.0217,895.5418,805.74
Shares Outstanding (M)476.78476.78476.78
Fair Value$35.70$37.53$39.44
Upside / Downside2,159.51%2,275.60%2,396.42%

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%