Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hongmian Zhihui Science and Technology Innovation Co.,Ltd.Guangzhou (000523.SZ)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$0.77 - $1.00$0.89
Multi-Stage$1.76 - $1.97$1.86
Blended Fair Value$1.38
Current Price$3.16
Upside-56.35%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-43.28%-13.88%0.000.010.020.060.080.070.040.020.020.03
YoY Growth---49.22%-46.69%-74.78%-27.96%19.37%55.89%87.46%-1.93%-9.71%47.82%
Dividend Yield--0.12%0.25%0.45%1.77%2.82%1.05%0.77%0.38%0.26%0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)508.02
(-) Cash Dividends Paid (M)7.38
(=) Cash Retained (M)500.65
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)101.6063.5038.10
Cash Retained (M)500.65500.65500.65
(-) Cash Required (M)-101.60-63.50-38.10
(=) Excess Retained (M)399.04437.15462.55
(/) Shares Outstanding (M)1,832.861,832.861,832.86
(=) Excess Retained per Share0.220.240.25
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.220.240.25
(=) Adjusted Dividend0.220.240.26
WACC / Discount Rate8.19%8.19%8.19%
Growth Rate-15.88%-14.88%-13.88%
Fair Value$0.77$0.89$1.00
Upside / Downside-75.47%-71.68%-68.34%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)508.02432.45368.12313.36266.75227.07233.88
Payout Ratio1.45%19.16%36.87%54.58%72.29%90.00%92.50%
Projected Dividends (M)7.3882.86135.73171.04192.83204.36216.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.19%8.19%8.19%
Growth Rate-15.88%-14.88%-13.88%
Year 1 PV (M)75.6976.5977.49
Year 2 PV (M)113.24115.95118.69
Year 3 PV (M)130.34135.04139.86
Year 4 PV (M)134.23140.72147.45
Year 5 PV (M)129.93137.84146.13
PV of Terminal Value (M)2,648.272,809.462,978.40
Equity Value (M)3,231.713,415.613,608.03
Shares Outstanding (M)1,832.861,832.861,832.86
Fair Value$1.76$1.86$1.97
Upside / Downside-44.20%-41.03%-37.71%

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%