Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Railway Materials Company Limited (000927.SZ)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$11.74 - $13.86$12.98
Multi-Stage$8.22 - $9.13$8.67
Blended Fair Value$10.82
Current Price$2.61
Upside314.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-28.98%1.80%0.020.000.000.030.120.110.020.010.010.02
YoY Growth--19,036.63%-88.36%-97.38%-71.69%9.54%462.39%67.78%-1.62%-49.58%41.37%
Dividend Yield--0.75%0.00%0.03%1.03%2.71%2.41%0.37%0.27%0.15%0.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)474.34
(-) Cash Dividends Paid (M)203.28
(=) Cash Retained (M)271.06
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)94.8759.2935.58
Cash Retained (M)271.06271.06271.06
(-) Cash Required (M)-94.87-59.29-35.58
(=) Excess Retained (M)176.19211.77235.48
(/) Shares Outstanding (M)6,050.596,050.596,050.59
(=) Excess Retained per Share0.030.030.04
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.030.030.04
(=) Adjusted Dividend0.060.070.07
WACC / Discount Rate-7.54%-7.54%-7.54%
Growth Rate-6.41%-5.41%-4.41%
Fair Value$11.74$12.98$13.86
Upside / Downside349.76%397.18%431.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)474.34448.66424.37401.39379.66359.10369.87
Payout Ratio42.86%52.28%61.71%71.14%80.57%90.00%92.50%
Projected Dividends (M)203.28234.58261.89285.56305.89323.19342.13

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-7.54%-7.54%-7.54%
Growth Rate-6.41%-5.41%-4.41%
Year 1 PV (M)251.01253.70256.38
Year 2 PV (M)299.88306.32312.83
Year 3 PV (M)349.89361.23372.80
Year 4 PV (M)401.07418.49436.47
Year 5 PV (M)453.44478.19504.01
PV of Terminal Value (M)48,002.1950,622.1953,355.37
Equity Value (M)49,757.4952,440.1255,237.87
Shares Outstanding (M)6,050.596,050.596,050.59
Fair Value$8.22$8.67$9.13
Upside / Downside215.08%232.07%249.78%

High-Yield Dividend Screener

« Prev Page 22 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0K58.LNOV Inc.1.29%$0.2015.83%
CONConcentra Group Holdings Parent, Inc.1.29%$0.2520.88%
CSGSCSG Systems International, Inc.1.28%$0.9832.90%
CSLCarlisle Companies Incorporated1.28%$4.2023.23%
JKHYJack Henry & Associates, Inc.1.28%$2.2934.69%
MSAMSA Safety Incorporated1.28%$2.0829.19%
PAHCPhibro Animal Health Corporation1.28%$0.4828.68%
WMGWarner Music Group Corp.1.28%$0.3961.67%
0K4C.LNRG Energy, Inc.1.27%$2.1028.38%
DCIDonaldson Company, Inc.1.27%$1.1435.14%
TEXTerex Corporation1.27%$0.7029.49%
BCCBoise Cascade Company1.26%$0.9318.09%
BCMLBayCom Corp1.25%$0.3616.94%
MSCIMSCI Inc.1.25%$7.0744.68%
PRMWPrimo Water Corporation1.25%$0.3561.28%
ESIElement Solutions Inc1.24%$0.3232.50%
LECOLincoln Electric Holdings, Inc.1.23%$3.0031.76%
MCRIMonarch Casino & Resort, Inc.1.23%$1.1826.69%
PBI-PBPitney Bowes Inc. NT 431.23%$0.2561.37%
RJFRaymond James Financial, Inc.1.23%$2.0119.48%
WFRDWeatherford International plc1.23%$1.0017.78%
AMPAmeriprise Financial, Inc.1.22%$6.0416.30%
BRCBrady Corporation1.22%$0.9623.25%
GCBCGreene County Bancorp, Inc.1.21%$0.2613.26%
RICKRCI Hospitality Holdings, Inc.1.21%$0.2815.00%
ABCAmerisourceBergen Corporation1.20%$2.2528.12%
EQBKEquity Bancshares, Inc.1.20%$0.5458.24%
HMNFHMN Financial, Inc.1.20%$0.3428.27%
IBPInstalled Building Products, Inc.1.20%$3.2234.18%
CHHChoice Hotels International, Inc.1.19%$1.1513.93%
EQCEquity Commonwealth1.19%$0.028.60%
FLSFlowserve Corporation1.19%$0.8424.35%
ICEIntercontinental Exchange, Inc.1.19%$1.9033.71%
LNNLindsay Corporation1.19%$1.4421.27%
INGMIngram Micro Holding Corporation1.18%$0.2520.42%
RBARB Global, Inc.1.18%$1.2252.13%
SEICSEI Investments Company1.18%$0.9817.66%
HEESH&E Equipment Services, Inc.1.17%$1.1144.29%
WSFSWSFS Financial Corporation1.17%$0.6413.17%
ASTEAstec Industries, Inc.1.16%$0.5224.84%
GFGDThe Growth for Good Acquisition Corporation1.16%$0.1242.35%
HUBGHub Group, Inc.1.16%$0.5028.58%
NWSNews Corporation1.16%$0.3516.79%
FCXFreeport-McMoRan Inc.1.15%$0.6041.87%
GFFGriffon Corporation1.15%$0.8677.66%
LHLabcorp Holdings Inc.1.15%$2.8928.24%
YAFIXAMG Funds - AMG Yacktman Focused Fund1.15%$0.2227.84%
0L1G.LSS&C Technologies Holdings, Inc.1.14%$0.9929.41%
0M29.LXylem Inc.1.14%$1.5640.08%
DHID.R. Horton, Inc.1.14%$1.6613.80%