Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Anhui Conch Cement Company Limited (600585.SS)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$7.57 - $10.20$8.92
Multi-Stage$25.20 - $27.93$26.53
Blended Fair Value$17.73
Current Price$23.22
Upside-23.66%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-7.85%7.14%1.151.512.432.162.041.731.340.640.630.85
YoY Growth---24.14%-37.82%12.26%6.00%18.34%29.20%107.49%1.68%-25.48%47.73%
Dividend Yield--4.72%6.74%8.60%5.48%3.99%3.13%3.36%2.00%3.05%5.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,802.15
(-) Cash Dividends Paid (M)4,562.33
(=) Cash Retained (M)4,239.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,760.431,100.27660.16
Cash Retained (M)4,239.824,239.824,239.82
(-) Cash Required (M)-1,760.43-1,100.27-660.16
(=) Excess Retained (M)2,479.393,139.563,579.66
(/) Shares Outstanding (M)5,189.185,189.185,189.18
(=) Excess Retained per Share0.480.610.69
LTM Dividend per Share0.880.880.88
(+) Excess Retained per Share0.480.610.69
(=) Adjusted Dividend1.361.481.57
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-9.85%-8.85%-7.85%
Fair Value$7.57$8.92$10.20
Upside / Downside-67.42%-61.60%-56.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,802.158,022.807,312.466,665.006,074.885,537.005,703.11
Payout Ratio51.83%59.47%67.10%74.73%82.37%90.00%92.50%
Projected Dividends (M)4,562.334,770.814,906.604,980.945,003.664,983.305,275.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-9.85%-8.85%-7.85%
Year 1 PV (M)4,438.154,487.394,536.62
Year 2 PV (M)4,246.214,340.944,436.72
Year 3 PV (M)4,009.994,144.934,282.86
Year 4 PV (M)3,747.403,916.474,091.20
Year 5 PV (M)3,471.923,668.823,874.54
PV of Terminal Value (M)110,842.10117,127.95123,695.79
Equity Value (M)130,755.78137,686.49144,917.72
Shares Outstanding (M)5,189.185,189.185,189.18
Fair Value$25.20$26.53$27.93
Upside / Downside8.52%14.27%20.27%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%