Definitive Analysis
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Huaxin Cement Co., Ltd. (600801.SS)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$18.11 - $30.63$23.58
Multi-Stage$35.76 - $39.31$37.50
Blended Fair Value$30.54
Current Price$18.50
Upside65.08%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.90%9.01%0.820.810.961.031.160.790.430.320.260.37
YoY Growth--2.22%-15.87%-7.41%-10.59%46.93%83.47%33.22%25.48%-30.20%5.81%
Dividend Yield--5.93%5.76%6.16%5.24%4.87%3.38%2.47%3.03%3.63%5.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,281.65
(-) Cash Dividends Paid (M)1,577.10
(=) Cash Retained (M)1,704.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)656.33410.21246.12
Cash Retained (M)1,704.551,704.551,704.55
(-) Cash Required (M)-656.33-410.21-246.12
(=) Excess Retained (M)1,048.221,294.351,458.43
(/) Shares Outstanding (M)2,187.192,187.192,187.19
(=) Excess Retained per Share0.480.590.67
LTM Dividend per Share0.720.720.72
(+) Excess Retained per Share0.480.590.67
(=) Adjusted Dividend1.201.311.39
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-0.29%0.71%1.71%
Fair Value$18.11$23.58$30.63
Upside / Downside-2.10%27.44%65.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,281.653,304.893,328.283,351.853,375.583,399.473,501.46
Payout Ratio48.06%56.45%64.83%73.22%81.61%90.00%92.50%
Projected Dividends (M)1,577.101,865.492,157.892,454.332,754.863,059.533,238.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-0.29%0.71%1.71%
Year 1 PV (M)1,737.241,754.671,772.09
Year 2 PV (M)1,871.391,909.121,947.22
Year 3 PV (M)1,982.152,042.392,103.83
Year 4 PV (M)2,071.912,156.292,243.22
Year 5 PV (M)2,142.862,252.492,366.57
PV of Terminal Value (M)68,411.2471,911.3375,553.23
Equity Value (M)78,216.7982,026.2885,986.16
Shares Outstanding (M)2,187.192,187.192,187.19
Fair Value$35.76$37.50$39.31
Upside / Downside93.30%102.72%112.51%

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%