Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai Huayi Group Corporation Limited (600623.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$4.96 - $9.16$6.69
Multi-Stage$8.54 - $9.37$8.95
Blended Fair Value$7.82
Current Price$8.77
Upside-10.84%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-6.55%-0.37%0.380.310.640.190.270.530.390.230.230.39
YoY Growth--23.36%-51.96%234.93%-29.90%-48.77%34.09%70.51%2.34%-41.26%-1.59%
Dividend Yield--5.17%4.85%9.21%2.24%3.93%9.89%3.92%2.35%1.98%1.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)702.57
(-) Cash Dividends Paid (M)422.57
(=) Cash Retained (M)280.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)140.5187.8252.69
Cash Retained (M)280.00280.00280.00
(-) Cash Required (M)-140.51-87.82-52.69
(=) Excess Retained (M)139.48192.18227.30
(/) Shares Outstanding (M)2,060.752,060.752,060.75
(=) Excess Retained per Share0.070.090.11
LTM Dividend per Share0.210.210.21
(+) Excess Retained per Share0.070.090.11
(=) Adjusted Dividend0.270.300.32
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate0.81%1.81%2.81%
Fair Value$4.96$6.69$9.16
Upside / Downside-43.40%-23.71%4.45%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)702.57715.32728.30741.52754.98768.68791.74
Payout Ratio60.15%66.12%72.09%78.06%84.03%90.00%92.50%
Projected Dividends (M)422.57472.95525.02578.82634.40691.81732.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate0.81%1.81%2.81%
Year 1 PV (M)440.32444.69449.06
Year 2 PV (M)455.08464.16473.32
Year 3 PV (M)467.11481.15495.46
Year 4 PV (M)476.65495.84515.61
Year 5 PV (M)483.93508.41533.87
PV of Terminal Value (M)15,271.8416,044.4416,847.99
Equity Value (M)17,594.9318,438.6819,315.31
Shares Outstanding (M)2,060.752,060.752,060.75
Fair Value$8.54$8.95$9.37
Upside / Downside-2.64%2.02%6.88%

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%