Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Guangshen Railway Company Limited (601333.SS)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$2.04 - $3.30$2.61
Multi-Stage$2.31 - $2.53$2.42
Blended Fair Value$2.51
Current Price$3.34
Upside-24.77%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.86%-4.73%0.050.010.000.000.060.060.080.080.080.05
YoY Growth--745.61%237.02%0.00%-100.00%0.00%-25.00%-0.47%0.47%60.00%-37.50%
Dividend Yield--1.69%0.20%0.07%0.00%2.65%2.53%2.21%1.74%1.54%1.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,307.21
(-) Cash Dividends Paid (M)11.53
(=) Cash Retained (M)1,295.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)261.44163.4098.04
Cash Retained (M)1,295.681,295.681,295.68
(-) Cash Required (M)-261.44-163.40-98.04
(=) Excess Retained (M)1,034.241,132.281,197.64
(/) Shares Outstanding (M)7,093.517,093.517,093.51
(=) Excess Retained per Share0.150.160.17
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.150.160.17
(=) Adjusted Dividend0.150.160.17
WACC / Discount Rate9.45%9.45%9.45%
Growth Rate2.07%3.07%4.07%
Fair Value$2.04$2.61$3.30
Upside / Downside-38.95%-22.00%-1.27%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,307.211,347.311,388.641,431.241,475.141,520.391,566.00
Payout Ratio0.88%18.71%36.53%54.35%72.18%90.00%92.50%
Projected Dividends (M)11.53252.02507.26777.921,064.701,368.351,448.55

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.45%9.45%9.45%
Growth Rate2.07%3.07%4.07%
Year 1 PV (M)228.03230.27232.50
Year 2 PV (M)415.29423.47431.72
Year 3 PV (M)576.26593.36610.80
Year 4 PV (M)713.63742.01771.23
Year 5 PV (M)829.86871.31914.41
PV of Terminal Value (M)13,626.0014,306.7115,014.35
Equity Value (M)16,389.0617,167.1217,975.01
Shares Outstanding (M)7,093.517,093.517,093.51
Fair Value$2.31$2.42$2.53
Upside / Downside-30.83%-27.54%-24.13%

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%