Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Sinomach Heavy Equipment Group Co., Ltd. (601399.SS)

Company Dividend Discount ModelIndustry: Manufacturing - Metal FabricationSector: Industrials

Valuation Snapshot

Stable Growth$0.36 - $0.49$0.43
Multi-Stage$0.55 - $0.61$0.58
Blended Fair Value$0.50
Current Price$3.28
Upside-84.68%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-34.27%-31.11%0.000.000.000.000.010.010.060.010.000.00
YoY Growth---49.07%17.54%-1.04%-51.64%-57.16%-77.18%336.84%1,231.10%-78.73%-93.05%
Dividend Yield--0.06%0.12%0.09%0.08%0.15%0.23%0.99%0.23%0.02%0.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)453.82
(-) Cash Dividends Paid (M)5.93
(=) Cash Retained (M)447.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)90.7656.7334.04
Cash Retained (M)447.89447.89447.89
(-) Cash Required (M)-90.76-56.73-34.04
(=) Excess Retained (M)357.13391.17413.86
(/) Shares Outstanding (M)7,210.287,210.287,210.28
(=) Excess Retained per Share0.050.050.06
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.050.050.06
(=) Adjusted Dividend0.050.060.06
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-3.58%-2.58%-1.58%
Fair Value$0.36$0.43$0.49
Upside / Downside-89.10%-87.00%-84.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)453.82442.11430.70419.59408.76398.22410.16
Payout Ratio1.31%19.04%36.78%54.52%72.26%90.00%92.50%
Projected Dividends (M)5.9384.20158.43228.77295.38358.40379.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-3.58%-2.58%-1.58%
Year 1 PV (M)75.7676.5577.33
Year 2 PV (M)128.26130.93133.64
Year 3 PV (M)166.64171.88177.23
Year 4 PV (M)193.59201.75210.16
Year 5 PV (M)211.35222.54234.20
PV of Terminal Value (M)3,196.303,365.523,541.84
Equity Value (M)3,971.904,169.164,374.39
Shares Outstanding (M)7,210.287,210.287,210.28
Fair Value$0.55$0.58$0.61
Upside / Downside-83.21%-82.37%-81.50%

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%