Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Yunnan Aluminium Co., Ltd. (000807.SZ)

Company Dividend Discount ModelIndustry: AluminumSector: Basic Materials

Valuation Snapshot

Stable Growth$242.78 - $286.03$268.06
Multi-Stage$145.29 - $159.46$152.25
Blended Fair Value$210.15
Current Price$20.60
Upside920.15%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.50%6.05%0.490.200.170.130.170.240.260.200.200.24
YoY Growth--143.69%15.24%29.41%-23.53%-26.05%-7.43%27.48%-1.04%-16.88%-9.83%
Dividend Yield--2.80%1.41%1.27%0.98%1.81%6.11%4.75%2.61%2.77%3.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,989.91
(-) Cash Dividends Paid (M)682.43
(=) Cash Retained (M)4,307.49
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)997.98623.74374.24
Cash Retained (M)4,307.494,307.494,307.49
(-) Cash Required (M)-997.98-623.74-374.24
(=) Excess Retained (M)3,309.503,683.753,933.24
(/) Shares Outstanding (M)3,469.413,469.413,469.41
(=) Excess Retained per Share0.951.061.13
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share0.951.061.13
(=) Adjusted Dividend1.151.261.33
WACC / Discount Rate4.04%4.04%4.04%
Growth Rate5.50%6.50%7.50%
Fair Value$242.78$268.06$286.03
Upside / Downside1,078.54%1,201.24%1,288.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,989.915,314.265,659.686,027.566,419.366,836.617,041.71
Payout Ratio13.68%28.94%44.21%59.47%74.74%90.00%92.50%
Projected Dividends (M)682.431,537.992,501.903,584.624,797.526,152.956,513.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.04%4.04%4.04%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,464.351,478.231,492.11
Year 2 PV (M)2,268.032,311.222,354.83
Year 3 PV (M)3,093.923,182.743,273.24
Year 4 PV (M)3,942.504,094.124,250.07
Year 5 PV (M)4,814.245,046.775,288.20
PV of Terminal Value (M)488,497.65512,092.27536,589.91
Equity Value (M)504,080.68528,205.34553,248.35
Shares Outstanding (M)3,469.413,469.413,469.41
Fair Value$145.29$152.25$159.46
Upside / Downside605.31%639.06%674.10%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%