Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Henan Zhongfu Industrial Co.,Ltd (600595.SS)

Company Dividend Discount ModelIndustry: AluminumSector: Basic Materials

Valuation Snapshot

Stable Growth$55.85 - $65.80$61.67
Multi-Stage$33.49 - $36.76$35.09
Blended Fair Value$48.38
Current Price$5.19
Upside832.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-11.50%-13.18%0.080.080.050.050.060.140.250.330.320.32
YoY Growth--2.81%40.38%10.59%-22.76%-55.95%-42.80%-23.23%4.23%-1.67%-0.48%
Dividend Yield--1.91%2.17%1.68%1.19%2.06%8.07%9.35%7.98%5.81%5.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,287.08
(-) Cash Dividends Paid (M)228.14
(=) Cash Retained (M)1,058.94
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)257.42160.8996.53
Cash Retained (M)1,058.941,058.941,058.94
(-) Cash Required (M)-257.42-160.89-96.53
(=) Excess Retained (M)801.52898.05962.41
(/) Shares Outstanding (M)3,890.003,890.003,890.00
(=) Excess Retained per Share0.210.230.25
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.210.230.25
(=) Adjusted Dividend0.260.290.31
WACC / Discount Rate4.04%4.04%4.04%
Growth Rate5.50%6.50%7.50%
Fair Value$55.85$61.67$65.80
Upside / Downside976.12%1,088.17%1,167.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,287.081,370.741,459.841,554.731,655.791,763.411,816.32
Payout Ratio17.73%32.18%46.64%61.09%75.55%90.00%92.50%
Projected Dividends (M)228.14441.11680.80949.791,250.871,587.071,680.09

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.04%4.04%4.04%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)419.99423.97427.96
Year 2 PV (M)617.18628.93640.80
Year 3 PV (M)819.80843.33867.31
Year 4 PV (M)1,027.981,067.521,108.18
Year 5 PV (M)1,241.841,301.821,364.10
PV of Terminal Value (M)126,153.72132,247.00138,573.47
Equity Value (M)130,280.52136,512.57142,981.82
Shares Outstanding (M)3,890.003,890.003,890.00
Fair Value$33.49$35.09$36.76
Upside / Downside545.30%576.17%608.21%

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%