Definitive Analysis
Loading...
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

Mode

Company

Ticker

Industry

Sector

Beijing Yanjing Brewery Co.,Ltd. (000729.SZ)

Company Dividend Discount ModelIndustry: Beverages - AlcoholicSector: Consumer Defensive

Valuation Snapshot

Stable Growth$6.61 - $11.08$8.57
Multi-Stage$6.70 - $7.34$7.01
Blended Fair Value$7.79
Current Price$12.13
Upside-35.76%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS38.57%0.76%0.110.090.050.020.020.020.020.040.080.10
YoY Growth--19.63%98.16%115.55%0.00%0.00%-10.72%-44.63%-45.90%-18.78%-2.85%
Dividend Yield--0.91%0.98%0.33%0.30%0.30%0.36%0.37%0.58%1.08%1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,538.05
(-) Cash Dividends Paid (M)12.90
(=) Cash Retained (M)1,525.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)307.61192.26115.35
Cash Retained (M)1,525.141,525.141,525.14
(-) Cash Required (M)-307.61-192.26-115.35
(=) Excess Retained (M)1,217.531,332.891,409.79
(/) Shares Outstanding (M)2,850.412,850.412,850.41
(=) Excess Retained per Share0.430.470.49
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share0.430.470.49
(=) Adjusted Dividend0.430.470.50
WACC / Discount Rate9.77%9.77%9.77%
Growth Rate3.04%4.04%5.04%
Fair Value$6.61$8.57$11.08
Upside / Downside-45.51%-29.33%-8.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,538.051,600.231,664.931,732.241,802.271,875.141,931.39
Payout Ratio0.84%18.67%36.50%54.34%72.17%90.00%92.50%
Projected Dividends (M)12.90298.78607.75941.221,300.661,687.631,786.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.77%9.77%9.77%
Growth Rate3.04%4.04%5.04%
Year 1 PV (M)269.57272.18274.80
Year 2 PV (M)494.71504.35514.10
Year 3 PV (M)691.23711.55732.26
Year 4 PV (M)861.79895.73930.67
Year 5 PV (M)1,008.841,058.751,110.62
PV of Terminal Value (M)15,767.5316,547.6217,358.28
Equity Value (M)19,093.6619,990.1920,920.73
Shares Outstanding (M)2,850.412,850.412,850.41
Fair Value$6.70$7.01$7.34
Upside / Downside-44.78%-42.18%-39.49%

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%