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 Industry Sector

Ticker

Industry

Sector

Jiangsu Expressway Company Limited (600377.SS)

Company Dividend Discount ModelIndustry: Industrial - Infrastructure OperationsSector: Industrials

Valuation Snapshot

Stable Growth$22.44 - $61.04$34.58
Multi-Stage$31.32 - $34.43$32.84
Blended Fair Value$33.71
Current Price$12.56
Upside168.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.10%1.94%0.690.710.710.660.630.570.600.540.520.56
YoY Growth---2.24%0.12%7.58%3.59%12.07%-5.23%10.27%3.39%-6.99%-1.31%
Dividend Yield--4.53%6.26%8.46%7.81%6.37%5.76%5.97%5.57%5.61%6.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,664.09
(-) Cash Dividends Paid (M)689.31
(=) Cash Retained (M)3,974.79
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)932.82583.01349.81
Cash Retained (M)3,974.793,974.793,974.79
(-) Cash Required (M)-932.82-583.01-349.81
(=) Excess Retained (M)3,041.973,391.773,624.98
(/) Shares Outstanding (M)4,813.874,813.874,813.87
(=) Excess Retained per Share0.630.700.75
LTM Dividend per Share0.140.140.14
(+) Excess Retained per Share0.630.700.75
(=) Adjusted Dividend0.780.850.90
WACC / Discount Rate5.71%5.71%5.71%
Growth Rate2.18%3.18%4.18%
Fair Value$22.44$34.58$61.04
Upside / Downside78.66%175.33%386.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,664.094,812.444,965.505,123.435,286.395,454.525,618.16
Payout Ratio14.78%29.82%44.87%59.91%74.96%90.00%92.50%
Projected Dividends (M)689.311,435.222,227.893,069.533,962.454,909.075,196.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.71%5.71%5.71%
Growth Rate2.18%3.18%4.18%
Year 1 PV (M)1,344.541,357.701,370.86
Year 2 PV (M)1,955.251,993.712,032.54
Year 3 PV (M)2,523.682,598.502,674.79
Year 4 PV (M)3,051.973,173.213,298.02
Year 5 PV (M)3,542.173,718.923,902.66
PV of Terminal Value (M)138,363.13145,267.48152,444.73
Equity Value (M)150,780.73158,109.50165,723.60
Shares Outstanding (M)4,813.874,813.874,813.87
Fair Value$31.32$32.84$34.43
Upside / Downside149.38%161.50%174.09%

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%