Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

China Reinsurance (Group) Corporation (1508.HK)

Company Dividend Discount ModelIndustry: Insurance - ReinsuranceSector: Financial Services

Valuation Snapshot

Stable Growth$4.72 - $7.41$5.96
Multi-Stage$8.80 - $9.69$9.24
Blended Fair Value$7.60
Current Price$1.11
Upside584.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.28%15.11%0.040.010.040.040.040.030.050.050.130.02
YoY Growth--200.00%-68.89%9.76%-6.43%41.49%-35.76%0.65%-61.98%634.83%66.67%
Dividend Yield--5.14%3.43%10.30%6.71%6.51%2.72%3.44%3.26%7.63%0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)20,441.51
(-) Cash Dividends Paid (M)2,378.87
(=) Cash Retained (M)18,062.64
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,088.302,555.191,533.11
Cash Retained (M)18,062.6418,062.6418,062.64
(-) Cash Required (M)-4,088.30-2,555.19-1,533.11
(=) Excess Retained (M)13,974.3415,507.4516,529.53
(/) Shares Outstanding (M)42,479.8142,479.8142,479.81
(=) Excess Retained per Share0.330.370.39
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.330.370.39
(=) Adjusted Dividend0.380.420.45
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-1.05%-0.05%0.95%
Fair Value$4.72$5.96$7.41
Upside / Downside325.61%436.79%567.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)20,441.5120,430.6620,419.8020,408.9620,398.1220,387.2920,998.91
Payout Ratio11.64%27.31%42.98%58.65%74.33%90.00%92.50%
Projected Dividends (M)2,378.875,579.608,776.9411,970.8715,161.4118,348.5619,423.99

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-1.05%-0.05%0.95%
Year 1 PV (M)5,161.945,214.115,266.28
Year 2 PV (M)7,512.117,664.727,818.87
Year 3 PV (M)9,478.839,769.1310,065.31
Year 4 PV (M)11,106.5311,562.3712,032.10
Year 5 PV (M)12,435.1313,076.3313,743.72
PV of Terminal Value (M)328,301.46345,229.97362,849.72
Equity Value (M)373,995.99392,516.64411,775.98
Shares Outstanding (M)42,479.8142,479.8142,479.81
Fair Value$8.80$9.24$9.69
Upside / Downside693.16%732.44%773.28%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%