Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aerospace Hi-Tech Holding Group Co., Ltd. (000901.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2.32 - $3.76$2.97
Multi-Stage$2.72 - $2.98$2.85
Blended Fair Value$2.91
Current Price$16.79
Upside-82.68%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.02%26.48%0.070.010.030.030.010.050.000.020.040.01
YoY Growth--405.42%-56.67%-11.82%193.20%-78.49%0.00%-100.00%-47.37%401.71%29.26%
Dividend Yield--0.60%0.16%0.30%0.37%0.15%0.62%0.00%0.17%0.22%0.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)166.12
(-) Cash Dividends Paid (M)33.71
(=) Cash Retained (M)132.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)33.2220.7712.46
Cash Retained (M)132.42132.42132.42
(-) Cash Required (M)-33.22-20.77-12.46
(=) Excess Retained (M)99.19111.65119.96
(/) Shares Outstanding (M)795.48795.48795.48
(=) Excess Retained per Share0.120.140.15
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.120.140.15
(=) Adjusted Dividend0.170.180.19
WACC / Discount Rate9.37%9.37%9.37%
Growth Rate2.02%3.02%4.02%
Fair Value$2.32$2.97$3.76
Upside / Downside-86.17%-82.32%-77.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)166.12171.15176.32181.66187.15192.81198.60
Payout Ratio20.29%34.23%48.17%62.12%76.06%90.00%92.50%
Projected Dividends (M)33.7158.5984.94112.84142.34173.53183.70

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.37%9.37%9.37%
Growth Rate2.02%3.02%4.02%
Year 1 PV (M)53.0553.5754.09
Year 2 PV (M)69.6571.0272.40
Year 3 PV (M)83.7786.2688.80
Year 4 PV (M)95.6999.50103.42
Year 5 PV (M)105.63110.91116.40
PV of Terminal Value (M)1,756.841,844.641,935.92
Equity Value (M)2,164.642,265.912,371.03
Shares Outstanding (M)795.48795.48795.48
Fair Value$2.72$2.85$2.98
Upside / Downside-83.79%-83.03%-82.25%

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%