Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Tibet Huayu Mining Co., Ltd. (601020.SS)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$23.38 - $52.88$33.95
Multi-Stage$16.45 - $17.98$17.20
Blended Fair Value$25.57
Current Price$27.31
Upside-6.36%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.03%9.44%0.080.040.030.030.030.090.110.110.070.06
YoY Growth--104.63%23.38%16.13%-5.63%-65.68%-21.60%-1.00%68.62%11.11%78.57%
Dividend Yield--0.41%0.46%0.32%0.23%0.50%1.55%1.35%0.94%0.28%0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)901.72
(-) Cash Dividends Paid (M)57.37
(=) Cash Retained (M)844.35
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)180.34112.7267.63
Cash Retained (M)844.35844.35844.35
(-) Cash Required (M)-180.34-112.72-67.63
(=) Excess Retained (M)664.01731.64776.72
(/) Shares Outstanding (M)779.55779.55779.55
(=) Excess Retained per Share0.850.941.00
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.850.941.00
(=) Adjusted Dividend0.931.011.07
WACC / Discount Rate9.68%9.68%9.68%
Growth Rate5.50%6.50%7.50%
Fair Value$23.38$33.95$52.88
Upside / Downside-14.38%24.30%93.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)901.72960.341,022.761,089.241,160.041,235.441,272.50
Payout Ratio6.36%23.09%39.82%56.54%73.27%90.00%92.50%
Projected Dividends (M)57.37221.74407.24615.91849.991,111.891,177.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.68%9.68%9.68%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)200.28202.18204.08
Year 2 PV (M)332.23338.55344.94
Year 3 PV (M)453.84466.86480.14
Year 4 PV (M)565.70587.46609.84
Year 5 PV (M)668.40700.68734.20
PV of Terminal Value (M)10,599.9711,111.9611,643.53
Equity Value (M)12,820.4213,407.6914,016.73
Shares Outstanding (M)779.55779.55779.55
Fair Value$16.45$17.20$17.98
Upside / Downside-39.78%-37.02%-34.16%

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%