Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Qingdao CHOHO Industrial Co., Ltd (003033.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$342.88 - $403.97$378.58
Multi-Stage$270.24 - $296.59$283.17
Blended Fair Value$330.88
Current Price$61.99
Upside433.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS19.94%18.87%0.700.680.460.410.020.280.330.460.080.11
YoY Growth--3.19%49.64%11.76%2,178.16%-93.69%-13.18%-28.87%473.38%-29.67%-8.87%
Dividend Yield--1.57%2.60%1.23%1.67%0.06%0.85%0.97%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)165.88
(-) Cash Dividends Paid (M)53.56
(=) Cash Retained (M)112.32
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)33.1820.7312.44
Cash Retained (M)112.32112.32112.32
(-) Cash Required (M)-33.18-20.73-12.44
(=) Excess Retained (M)79.1491.5899.88
(/) Shares Outstanding (M)81.6681.6681.66
(=) Excess Retained per Share0.971.121.22
LTM Dividend per Share0.660.660.66
(+) Excess Retained per Share0.971.121.22
(=) Adjusted Dividend1.631.781.88
WACC / Discount Rate-0.69%-0.69%-0.69%
Growth Rate5.50%6.50%7.50%
Fair Value$342.88$378.58$403.97
Upside / Downside453.13%510.72%551.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)165.88176.66188.14200.37213.40227.27234.09
Payout Ratio32.29%43.83%55.37%66.92%78.46%90.00%92.50%
Projected Dividends (M)53.5677.43104.18134.08167.43204.54216.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.69%-0.69%-0.69%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)77.2477.9778.71
Year 2 PV (M)103.67105.64107.63
Year 3 PV (M)133.09136.91140.80
Year 4 PV (M)165.78172.15178.71
Year 5 PV (M)202.03211.79221.92
PV of Terminal Value (M)21,386.8422,419.8323,492.36
Equity Value (M)22,068.6423,124.3024,220.13
Shares Outstanding (M)81.6681.6681.66
Fair Value$270.24$283.17$296.59
Upside / Downside335.95%356.80%378.45%

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%