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

Mode

Company Industry Sector

Ticker

Industry

Sector

Sichuan Changhong Electric Co.,Ltd. (600839.SS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$9.23 - $46.48$16.51
Multi-Stage$19.46 - $21.41$20.42
Blended Fair Value$18.47
Current Price$10.47
Upside76.37%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-7.25%3.73%0.220.230.180.010.250.320.300.210.110.09
YoY Growth---3.47%23.84%1,733.96%-95.92%-23.24%8.18%39.34%85.39%27.53%-41.05%
Dividend Yield--2.13%4.03%3.89%0.34%9.46%11.78%8.02%6.77%2.69%2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,366.79
(-) Cash Dividends Paid (M)494.45
(=) Cash Retained (M)872.34
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)273.36170.85102.51
Cash Retained (M)872.34872.34872.34
(-) Cash Required (M)-273.36-170.85-102.51
(=) Excess Retained (M)598.98701.49769.83
(/) Shares Outstanding (M)4,617.854,617.854,617.85
(=) Excess Retained per Share0.130.150.17
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.130.150.17
(=) Adjusted Dividend0.240.260.27
WACC / Discount Rate4.34%4.34%4.34%
Growth Rate1.73%2.73%3.73%
Fair Value$9.23$16.51$46.48
Upside / Downside-11.89%57.73%343.93%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,366.791,404.101,442.431,481.811,522.271,563.821,610.74
Payout Ratio36.18%46.94%57.71%68.47%79.24%90.00%92.50%
Projected Dividends (M)494.45659.10832.371,014.601,206.171,407.441,489.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.34%4.34%4.34%
Growth Rate1.73%2.73%3.73%
Year 1 PV (M)625.53631.68637.82
Year 2 PV (M)749.73764.55779.50
Year 3 PV (M)867.33893.16919.50
Year 4 PV (M)978.581,017.631,057.83
Year 5 PV (M)1,083.711,138.031,194.51
PV of Terminal Value (M)85,547.7889,835.9194,294.29
Equity Value (M)89,852.6794,280.9598,883.47
Shares Outstanding (M)4,617.854,617.854,617.85
Fair Value$19.46$20.42$21.41
Upside / Downside85.84%95.00%104.52%

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%