Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Xiangtan Electric Manufacturing Co. Ltd. (600416.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$1.01 - $1.37$1.19
Multi-Stage$2.07 - $2.29$2.18
Blended Fair Value$1.69
Current Price$16.24
Upside-89.61%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-29.52%-18.35%0.040.040.110.120.190.240.020.220.290.29
YoY Growth---3.73%-59.12%-9.32%-39.23%-19.78%1,043.03%-90.61%-22.11%-1.94%-7.65%
Dividend Yield--0.38%0.32%0.51%0.83%0.97%2.90%0.27%2.00%1.68%2.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)281.73
(-) Cash Dividends Paid (M)37.98
(=) Cash Retained (M)243.74
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)56.3535.2221.13
Cash Retained (M)243.74243.74243.74
(-) Cash Required (M)-56.35-35.22-21.13
(=) Excess Retained (M)187.40208.53222.61
(/) Shares Outstanding (M)1,359.681,359.681,359.68
(=) Excess Retained per Share0.140.150.16
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.140.150.16
(=) Adjusted Dividend0.170.180.19
WACC / Discount Rate8.41%8.41%8.41%
Growth Rate-6.88%-5.88%-4.88%
Fair Value$1.01$1.19$1.37
Upside / Downside-93.78%-92.65%-91.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)281.73265.18249.60234.93221.13208.14214.38
Payout Ratio13.48%28.79%44.09%59.39%74.70%90.00%92.50%
Projected Dividends (M)37.9876.33110.05139.53165.18187.32198.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.41%8.41%8.41%
Growth Rate-6.88%-5.88%-4.88%
Year 1 PV (M)69.6670.4171.16
Year 2 PV (M)91.6593.6395.63
Year 3 PV (M)106.05109.50113.03
Year 4 PV (M)114.57119.57124.73
Year 5 PV (M)118.57125.08131.86
PV of Terminal Value (M)2,318.592,445.792,578.50
Equity Value (M)2,819.092,963.973,114.91
Shares Outstanding (M)1,359.681,359.681,359.68
Fair Value$2.07$2.18$2.29
Upside / Downside-87.23%-86.58%-85.89%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%