Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Geo-Jade Petroleum Corporation (600759.SS)

Company Dividend Discount ModelIndustry: Oil & Gas Exploration & ProductionSector: Energy

Valuation Snapshot

Stable Growth$0.42 - $0.55$0.49
Multi-Stage$0.70 - $0.77$0.73
Blended Fair Value$0.61
Current Price$2.35
Upside-74.05%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-23.05%-12.24%0.020.020.010.010.030.060.110.160.060.05
YoY Growth---21.60%74.33%-14.42%-53.04%-50.89%-42.74%-30.56%178.73%19.50%-24.12%
Dividend Yield--0.74%0.78%0.55%0.53%1.60%2.72%3.12%3.99%0.70%0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)428.29
(-) Cash Dividends Paid (M)65.24
(=) Cash Retained (M)363.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)85.6653.5432.12
Cash Retained (M)363.05363.05363.05
(-) Cash Required (M)-85.66-53.54-32.12
(=) Excess Retained (M)277.39309.51330.93
(/) Shares Outstanding (M)3,994.793,994.793,994.79
(=) Excess Retained per Share0.070.080.08
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.070.080.08
(=) Adjusted Dividend0.090.090.10
WACC / Discount Rate10.70%10.70%10.70%
Growth Rate-8.13%-7.13%-6.13%
Fair Value$0.42$0.49$0.55
Upside / Downside-82.19%-79.20%-76.45%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)428.29397.77369.43343.11318.66295.95304.83
Payout Ratio15.23%30.19%45.14%60.09%75.05%90.00%92.50%
Projected Dividends (M)65.24120.07166.76206.18239.14266.36281.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.70%10.70%10.70%
Growth Rate-8.13%-7.13%-6.13%
Year 1 PV (M)107.30108.47109.64
Year 2 PV (M)133.17136.09139.03
Year 3 PV (M)147.14152.00156.96
Year 4 PV (M)152.51159.26166.23
Year 5 PV (M)151.80160.24169.06
PV of Terminal Value (M)2,087.772,203.892,325.12
Equity Value (M)2,779.702,919.953,066.04
Shares Outstanding (M)3,994.793,994.793,994.79
Fair Value$0.70$0.73$0.77
Upside / Downside-70.39%-68.90%-67.34%

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%