Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Automotive Engineering Research Institute Co., Ltd. (601965.SS)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$6.43 - $9.09$7.74
Multi-Stage$5.35 - $5.82$5.58
Blended Fair Value$6.66
Current Price$17.88
Upside-62.75%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.25%10.88%0.360.300.300.300.250.250.200.150.100.06
YoY Growth--19.67%1.53%-0.11%20.10%1.96%25.03%34.60%47.55%52.16%-49.99%
Dividend Yield--1.93%1.52%1.22%2.08%1.66%2.74%2.27%1.75%0.96%0.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)904.03
(-) Cash Dividends Paid (M)104.00
(=) Cash Retained (M)800.03
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)180.81113.0067.80
Cash Retained (M)800.03800.03800.03
(-) Cash Required (M)-180.81-113.00-67.80
(=) Excess Retained (M)619.22687.03732.23
(/) Shares Outstanding (M)989.95989.95989.95
(=) Excess Retained per Share0.630.690.74
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.630.690.74
(=) Adjusted Dividend0.730.800.84
WACC / Discount Rate17.49%17.49%17.49%
Growth Rate5.50%6.50%7.50%
Fair Value$6.43$7.74$9.09
Upside / Downside-64.06%-56.70%-49.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)904.03962.791,025.371,092.021,163.001,238.601,275.76
Payout Ratio11.50%27.20%42.90%58.60%74.30%90.00%92.50%
Projected Dividends (M)104.00261.91439.91639.94864.121,114.741,180.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate17.49%17.49%17.49%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)220.82222.92225.01
Year 2 PV (M)312.72318.67324.68
Year 3 PV (M)383.55394.56405.78
Year 4 PV (M)436.66453.46470.73
Year 5 PV (M)474.94497.88521.70
PV of Terminal Value (M)3,469.243,636.813,810.79
Equity Value (M)5,297.945,524.295,758.69
Shares Outstanding (M)989.95989.95989.95
Fair Value$5.35$5.58$5.82
Upside / Downside-70.07%-68.79%-67.47%

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%