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

Everbright Securities Company Limited (601788.SS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$29.55 - $151.58$60.38
Multi-Stage$20.82 - $22.81$21.80
Blended Fair Value$41.09
Current Price$18.82
Upside118.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.36%46.30%0.740.630.690.650.640.830.860.610.950.19
YoY Growth--17.88%-8.99%6.07%1.33%-23.04%-2.43%39.55%-35.72%403.62%1,048.50%
Dividend Yield--4.34%3.80%4.53%5.22%3.95%7.58%6.45%4.98%6.22%0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,746.07
(-) Cash Dividends Paid (M)1,254.30
(=) Cash Retained (M)2,491.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)749.21468.26280.95
Cash Retained (M)2,491.762,491.762,491.76
(-) Cash Required (M)-749.21-468.26-280.95
(=) Excess Retained (M)1,742.552,023.502,210.81
(/) Shares Outstanding (M)4,865.584,865.584,865.58
(=) Excess Retained per Share0.360.420.45
LTM Dividend per Share0.260.260.26
(+) Excess Retained per Share0.360.420.45
(=) Adjusted Dividend0.620.670.71
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate4.42%5.42%6.42%
Fair Value$29.55$60.38$151.58
Upside / Downside57.03%220.81%705.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,746.073,949.104,163.134,388.774,626.634,877.395,023.71
Payout Ratio33.48%44.79%56.09%67.39%78.70%90.00%92.50%
Projected Dividends (M)1,254.301,768.672,335.102,957.733,641.004,389.654,646.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate4.42%5.42%6.42%
Year 1 PV (M)1,643.481,659.221,674.96
Year 2 PV (M)2,016.252,055.052,094.22
Year 3 PV (M)2,373.112,441.942,512.09
Year 4 PV (M)2,714.552,820.042,928.58
Year 5 PV (M)3,041.073,189.503,343.68
PV of Terminal Value (M)89,522.0293,891.5598,430.06
Equity Value (M)101,310.47106,057.30110,983.59
Shares Outstanding (M)4,865.584,865.584,865.58
Fair Value$20.82$21.80$22.81
Upside / Downside10.64%15.82%21.20%

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%