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

Kweichow Moutai Co., Ltd. (600519.SS)

Company Dividend Discount ModelIndustry: Beverages - Wineries & DistilleriesSector: Consumer Defensive

Valuation Snapshot

Stable Growth$7,983.89 - $14,270.77$13,373.80
Multi-Stage$2,314.60 - $2,531.25$2,420.94
Blended Fair Value$7,897.37
Current Price$1,443.99
Upside446.91%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS30.37%31.23%54.8325.9443.6419.3217.0514.5611.016.806.234.02
YoY Growth--111.33%-40.55%125.91%13.32%17.10%32.18%62.06%9.05%55.09%11.00%
Dividend Yield--3.51%1.51%2.40%1.12%0.85%1.31%1.28%0.99%1.61%1.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)90,027.34
(-) Cash Dividends Paid (M)64,671.68
(=) Cash Retained (M)25,355.66
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)18,005.4711,253.426,752.05
Cash Retained (M)25,355.6625,355.6625,355.66
(-) Cash Required (M)-18,005.47-11,253.42-6,752.05
(=) Excess Retained (M)7,350.1914,102.2518,603.61
(/) Shares Outstanding (M)1,254.611,254.611,254.61
(=) Excess Retained per Share5.8611.2414.83
LTM Dividend per Share51.5551.5551.55
(+) Excess Retained per Share5.8611.2414.83
(=) Adjusted Dividend57.4162.7966.38
WACC / Discount Rate6.26%6.26%6.26%
Growth Rate5.50%6.50%7.50%
Fair Value$7,983.89$13,373.80$14,270.77
Upside / Downside452.90%826.17%888.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)90,027.3495,879.12102,111.26108,748.49115,817.14123,345.26127,045.62
Payout Ratio71.84%75.47%79.10%82.73%86.37%90.00%92.50%
Projected Dividends (M)64,671.6872,358.5180,771.3989,972.24100,027.93111,010.73117,517.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.26%6.26%6.26%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)67,457.2368,096.6468,736.04
Year 2 PV (M)70,199.7271,536.8272,886.54
Year 3 PV (M)72,899.6174,992.2977,124.65
Year 4 PV (M)75,557.3778,463.0981,451.83
Year 5 PV (M)78,173.4781,949.2885,869.60
PV of Terminal Value (M)2,539,621.062,662,285.702,789,645.01
Equity Value (M)2,903,908.453,037,323.833,175,713.68
Shares Outstanding (M)1,254.611,254.611,254.61
Fair Value$2,314.60$2,420.94$2,531.25
Upside / Downside60.29%67.66%75.30%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%