Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CRRC Corporation Limited (601766.SS)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$84.47 - $99.63$93.31
Multi-Stage$76.32 - $84.25$80.21
Blended Fair Value$86.76
Current Price$7.47
Upside1,061.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.53%7.46%0.240.240.180.180.150.150.210.260.180.18
YoY Growth---0.69%32.30%0.00%20.00%0.00%-26.37%-21.72%41.72%5.43%51.20%
Dividend Yield--3.37%3.49%2.96%3.36%2.35%2.30%2.22%2.61%1.81%1.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,106.81
(-) Cash Dividends Paid (M)732.75
(=) Cash Retained (M)14,374.06
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,021.361,888.351,133.01
Cash Retained (M)14,374.0614,374.0614,374.06
(-) Cash Required (M)-3,021.36-1,888.35-1,133.01
(=) Excess Retained (M)11,352.7012,485.7113,241.05
(/) Shares Outstanding (M)28,490.0728,490.0728,490.07
(=) Excess Retained per Share0.400.440.46
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.400.440.46
(=) Adjusted Dividend0.420.460.49
WACC / Discount Rate-7.85%-7.85%-7.85%
Growth Rate-0.44%0.56%1.56%
Fair Value$84.47$93.31$99.63
Upside / Downside1,030.74%1,149.17%1,233.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,106.8115,191.3615,276.3715,361.8715,447.8415,534.3016,000.33
Payout Ratio4.85%21.88%38.91%55.94%72.97%90.00%92.50%
Projected Dividends (M)732.753,323.925,944.088,593.4611,272.3013,980.8714,800.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-7.85%-7.85%-7.85%
Growth Rate-0.44%0.56%1.56%
Year 1 PV (M)3,571.063,606.933,642.80
Year 2 PV (M)6,860.846,999.367,139.26
Year 3 PV (M)10,656.3210,980.6611,311.52
Year 4 PV (M)15,017.5315,630.0416,261.10
Year 5 PV (M)20,010.8921,036.2522,103.22
PV of Terminal Value (M)2,118,374.762,226,920.712,339,871.27
Equity Value (M)2,174,491.412,285,173.952,400,329.16
Shares Outstanding (M)28,490.0728,490.0728,490.07
Fair Value$76.32$80.21$84.25
Upside / Downside921.75%973.75%1,027.86%

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%