Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Wuhan Zhongyuan Huadian Science & Technology Co.,Ltd. (300018.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$41.04 - $48.36$45.32
Multi-Stage$28.42 - $31.20$29.78
Blended Fair Value$37.55
Current Price$9.11
Upside312.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%2.12%0.050.050.000.000.000.000.100.050.050.00
YoY Growth--0.00%11,922.83%-77.03%-45.13%0.00%-100.00%104.01%-1.29%0.00%-100.00%
Dividend Yield--0.68%0.89%0.01%0.03%0.06%0.00%1.57%0.71%0.45%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)123.04
(-) Cash Dividends Paid (M)33.66
(=) Cash Retained (M)89.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24.6115.389.23
Cash Retained (M)89.3889.3889.38
(-) Cash Required (M)-24.61-15.38-9.23
(=) Excess Retained (M)64.7774.0080.15
(/) Shares Outstanding (M)503.83503.83503.83
(=) Excess Retained per Share0.130.150.16
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.130.150.16
(=) Adjusted Dividend0.200.210.23
WACC / Discount Rate1.57%1.57%1.57%
Growth Rate5.05%6.05%7.05%
Fair Value$41.04$45.32$48.36
Upside / Downside350.54%397.47%430.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)123.04130.47138.36146.73155.60165.01169.96
Payout Ratio27.36%39.89%52.41%64.94%77.47%90.00%92.50%
Projected Dividends (M)33.6652.0472.5295.29120.55148.51157.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.57%1.57%1.57%
Growth Rate5.05%6.05%7.05%
Year 1 PV (M)50.7551.2351.72
Year 2 PV (M)68.9870.3071.63
Year 3 PV (M)88.3990.9493.53
Year 4 PV (M)109.05113.26117.59
Year 5 PV (M)131.01137.37143.97
PV of Terminal Value (M)13,869.3314,542.1715,240.88
Equity Value (M)14,317.5115,005.2715,719.31
Shares Outstanding (M)503.83503.83503.83
Fair Value$28.42$29.78$31.20
Upside / Downside211.94%226.92%242.48%

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%