Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Inner Mongolia MengDian HuaNeng Thermal Power Corporation Limited (600863.SS)

Company Dividend Discount ModelIndustry: Independent Power ProducersSector: Utilities

Valuation Snapshot

Stable Growth$4.07 - $7.03$5.34
Multi-Stage$4.23 - $4.63$4.43
Blended Fair Value$4.89
Current Price$4.09
Upside19.45%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.25%3.16%0.240.160.100.110.110.080.030.020.070.16
YoY Growth--48.16%64.00%-10.82%0.00%31.25%220.04%30.44%-72.56%-53.44%-10.00%
Dividend Yield--6.03%3.47%2.96%3.58%4.05%3.26%0.89%0.75%2.20%4.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,063.55
(-) Cash Dividends Paid (M)304.25
(=) Cash Retained (M)1,759.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)412.71257.94154.77
Cash Retained (M)1,759.301,759.301,759.30
(-) Cash Required (M)-412.71-257.94-154.77
(=) Excess Retained (M)1,346.591,501.361,604.53
(/) Shares Outstanding (M)6,638.576,638.576,638.57
(=) Excess Retained per Share0.200.230.24
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.200.230.24
(=) Adjusted Dividend0.250.270.29
WACC / Discount Rate9.34%9.34%9.34%
Growth Rate3.04%4.04%5.04%
Fair Value$4.07$5.34$7.03
Upside / Downside-0.52%30.60%71.82%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,063.552,146.932,233.672,323.922,417.812,515.502,590.96
Payout Ratio14.74%29.80%44.85%59.90%74.95%90.00%92.50%
Projected Dividends (M)304.25639.681,001.721,391.971,812.122,263.952,396.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.34%9.34%9.34%
Growth Rate3.04%4.04%5.04%
Year 1 PV (M)579.43585.05590.68
Year 2 PV (M)821.90837.93854.11
Year 3 PV (M)1,034.511,064.921,095.93
Year 4 PV (M)1,219.901,267.951,317.41
Year 5 PV (M)1,380.511,448.811,519.79
PV of Terminal Value (M)23,058.2124,199.0325,384.57
Equity Value (M)28,094.4629,403.7030,762.48
Shares Outstanding (M)6,638.576,638.576,638.57
Fair Value$4.23$4.43$4.63
Upside / Downside3.47%8.29%13.30%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%