Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Boton Group Company Limited (3318.HK)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$0.94 - $1.53$1.21
Multi-Stage$2.58 - $2.84$2.71
Blended Fair Value$1.96
Current Price$1.59
Upside23.14%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS52.94%0.00%0.030.000.000.000.030.000.000.000.000.00
YoY Growth--0.00%0.00%0.00%-100.00%802.76%4.83%31.47%-28.35%0.00%0.00%
Dividend Yield--2.37%0.00%0.00%0.00%2.43%0.32%0.15%0.19%0.18%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)95.34
(-) Cash Dividends Paid (M)17.43
(=) Cash Retained (M)77.91
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)19.0711.927.15
Cash Retained (M)77.9177.9177.91
(-) Cash Required (M)-19.07-11.92-7.15
(=) Excess Retained (M)58.8465.9970.76
(/) Shares Outstanding (M)1,080.261,080.261,080.26
(=) Excess Retained per Share0.050.060.07
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.050.060.07
(=) Adjusted Dividend0.070.080.08
WACC / Discount Rate5.48%5.48%5.48%
Growth Rate-1.86%-0.86%0.14%
Fair Value$0.94$1.21$1.53
Upside / Downside-40.60%-24.02%-3.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)95.3494.5293.7192.9092.1191.3194.05
Payout Ratio18.28%32.62%46.97%61.31%75.66%90.00%92.50%
Projected Dividends (M)17.4330.8344.0156.9669.6882.1887.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.48%5.48%5.48%
Growth Rate-1.86%-0.86%0.14%
Year 1 PV (M)28.9429.2329.53
Year 2 PV (M)38.7639.5640.36
Year 3 PV (M)47.0848.5450.02
Year 4 PV (M)54.0656.2958.60
Year 5 PV (M)59.8362.9466.18
PV of Terminal Value (M)2,555.482,688.362,826.70
Equity Value (M)2,784.162,924.923,071.39
Shares Outstanding (M)1,080.261,080.261,080.26
Fair Value$2.58$2.71$2.84
Upside / Downside62.09%70.29%78.82%

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%