Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sichuan Changhong Electric Co.,Ltd. (600839.SS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$9.23 - $46.48$16.51
Multi-Stage$19.46 - $21.41$20.42
Blended Fair Value$18.47
Current Price$10.47
Upside76.37%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-7.25%3.73%0.220.230.180.010.250.320.300.210.110.09
YoY Growth---3.47%23.84%1,733.96%-95.92%-23.24%8.18%39.34%85.39%27.53%-41.05%
Dividend Yield--2.13%4.03%3.89%0.34%9.46%11.78%8.02%6.77%2.69%2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,366.79
(-) Cash Dividends Paid (M)494.45
(=) Cash Retained (M)872.34
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)273.36170.85102.51
Cash Retained (M)872.34872.34872.34
(-) Cash Required (M)-273.36-170.85-102.51
(=) Excess Retained (M)598.98701.49769.83
(/) Shares Outstanding (M)4,617.854,617.854,617.85
(=) Excess Retained per Share0.130.150.17
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.130.150.17
(=) Adjusted Dividend0.240.260.27
WACC / Discount Rate4.34%4.34%4.34%
Growth Rate1.73%2.73%3.73%
Fair Value$9.23$16.51$46.48
Upside / Downside-11.89%57.73%343.93%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,366.791,404.101,442.431,481.811,522.271,563.821,610.74
Payout Ratio36.18%46.94%57.71%68.47%79.24%90.00%92.50%
Projected Dividends (M)494.45659.10832.371,014.601,206.171,407.441,489.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.34%4.34%4.34%
Growth Rate1.73%2.73%3.73%
Year 1 PV (M)625.53631.68637.82
Year 2 PV (M)749.73764.55779.50
Year 3 PV (M)867.33893.16919.50
Year 4 PV (M)978.581,017.631,057.83
Year 5 PV (M)1,083.711,138.031,194.51
PV of Terminal Value (M)85,547.7889,835.9194,294.29
Equity Value (M)89,852.6794,280.9598,883.47
Shares Outstanding (M)4,617.854,617.854,617.85
Fair Value$19.46$20.42$21.41
Upside / Downside85.84%95.00%104.52%

High-Yield Dividend Screener

« Prev Page 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%