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

Henan Mingtai Al.Industrial Co.,Ltd. (601677.SS)

Company Dividend Discount ModelIndustry: AluminumSector: Basic Materials

Valuation Snapshot

Stable Growth$231.23 - $272.42$255.30
Multi-Stage$137.72 - $151.15$144.31
Blended Fair Value$199.81
Current Price$14.41
Upside1,286.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.33%10.21%0.120.130.160.110.050.100.080.040.050.03
YoY Growth---3.68%-20.81%48.99%99.00%-47.93%34.29%88.94%-9.81%40.79%-30.31%
Dividend Yield--0.96%1.11%1.01%0.36%0.39%1.42%0.96%0.44%0.45%0.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,741.58
(-) Cash Dividends Paid (M)209.21
(=) Cash Retained (M)1,532.37
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)348.32217.70130.62
Cash Retained (M)1,532.371,532.371,532.37
(-) Cash Required (M)-348.32-217.70-130.62
(=) Excess Retained (M)1,184.051,314.671,401.75
(/) Shares Outstanding (M)1,271.391,271.391,271.39
(=) Excess Retained per Share0.931.031.10
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.931.031.10
(=) Adjusted Dividend1.101.201.27
WACC / Discount Rate4.05%4.05%4.05%
Growth Rate5.50%6.50%7.50%
Fair Value$231.23$255.30$272.42
Upside / Downside1,504.63%1,671.69%1,790.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,741.581,854.781,975.342,103.742,240.482,386.112,457.69
Payout Ratio12.01%27.61%43.21%58.80%74.40%90.00%92.50%
Projected Dividends (M)209.21512.10853.491,237.101,666.972,147.502,273.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.05%4.05%4.05%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)487.56492.18496.80
Year 2 PV (M)773.64788.38803.25
Year 3 PV (M)1,067.621,098.261,129.49
Year 4 PV (M)1,369.641,422.321,476.49
Year 5 PV (M)1,679.891,761.031,845.28
PV of Terminal Value (M)169,716.48177,913.85186,424.95
Equity Value (M)175,094.84183,476.03192,176.27
Shares Outstanding (M)1,271.391,271.391,271.39
Fair Value$137.72$144.31$151.15
Upside / Downside855.72%901.47%948.96%

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%