Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sinomach Heavy Equipment Group Co., Ltd. (601399.SS)

Company Dividend Discount ModelIndustry: Manufacturing - Metal FabricationSector: Industrials

Valuation Snapshot

Stable Growth$0.36 - $0.49$0.43
Multi-Stage$0.55 - $0.61$0.58
Blended Fair Value$0.50
Current Price$3.28
Upside-84.68%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-34.27%-31.11%0.000.000.000.000.010.010.060.010.000.00
YoY Growth---49.07%17.54%-1.04%-51.64%-57.16%-77.18%336.84%1,231.10%-78.73%-93.05%
Dividend Yield--0.06%0.12%0.09%0.08%0.15%0.23%0.99%0.23%0.02%0.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)453.82
(-) Cash Dividends Paid (M)5.93
(=) Cash Retained (M)447.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)90.7656.7334.04
Cash Retained (M)447.89447.89447.89
(-) Cash Required (M)-90.76-56.73-34.04
(=) Excess Retained (M)357.13391.17413.86
(/) Shares Outstanding (M)7,210.287,210.287,210.28
(=) Excess Retained per Share0.050.050.06
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.050.050.06
(=) Adjusted Dividend0.050.060.06
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-3.58%-2.58%-1.58%
Fair Value$0.36$0.43$0.49
Upside / Downside-89.10%-87.00%-84.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)453.82442.11430.70419.59408.76398.22410.16
Payout Ratio1.31%19.04%36.78%54.52%72.26%90.00%92.50%
Projected Dividends (M)5.9384.20158.43228.77295.38358.40379.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-3.58%-2.58%-1.58%
Year 1 PV (M)75.7676.5577.33
Year 2 PV (M)128.26130.93133.64
Year 3 PV (M)166.64171.88177.23
Year 4 PV (M)193.59201.75210.16
Year 5 PV (M)211.35222.54234.20
PV of Terminal Value (M)3,196.303,365.523,541.84
Equity Value (M)3,971.904,169.164,374.39
Shares Outstanding (M)7,210.287,210.287,210.28
Fair Value$0.55$0.58$0.61
Upside / Downside-83.21%-82.37%-81.50%

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%