Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai New World Co., Ltd (600628.SS)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$15.94 - $18.85$17.63
Multi-Stage$72.53 - $81.14$76.74
Blended Fair Value$47.18
Current Price$7.39
Upside538.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-21.40%-15.70%0.060.060.100.110.120.190.260.160.140.28
YoY Growth---4.50%-40.24%-8.73%-10.25%-35.85%-27.70%59.90%20.81%-50.98%-11.69%
Dividend Yield--0.78%0.94%1.33%1.50%1.45%1.60%3.36%1.76%1.10%2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)69.08
(-) Cash Dividends Paid (M)29.32
(=) Cash Retained (M)39.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13.828.635.18
Cash Retained (M)39.7639.7639.76
(-) Cash Required (M)-13.82-8.63-5.18
(=) Excess Retained (M)25.9431.1234.58
(/) Shares Outstanding (M)607.96607.96607.96
(=) Excess Retained per Share0.040.050.06
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.040.050.06
(=) Adjusted Dividend0.090.100.11
WACC / Discount Rate-39.81%-39.81%-39.81%
Growth Rate-12.33%-11.33%-10.33%
Fair Value$15.94$17.63$18.85
Upside / Downside115.67%138.58%155.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)69.0861.2554.3148.1642.7037.8639.00
Payout Ratio42.45%51.96%61.47%70.98%80.49%90.00%92.50%
Projected Dividends (M)29.3231.8233.3834.1834.3734.0836.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-39.81%-39.81%-39.81%
Growth Rate-12.33%-11.33%-10.33%
Year 1 PV (M)52.2852.8753.47
Year 2 PV (M)90.0892.1494.23
Year 3 PV (M)151.50156.74162.11
Year 4 PV (M)250.23261.84273.86
Year 5 PV (M)407.53431.31456.18
PV of Terminal Value (M)43,141.4245,658.6448,292.00
Equity Value (M)44,093.0346,653.5549,331.85
Shares Outstanding (M)607.96607.96607.96
Fair Value$72.53$76.74$81.14
Upside / Downside881.41%938.40%998.02%

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%