Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanjin International Gold Co., Ltd. (000975.SZ)

Company Dividend Discount ModelIndustry: Other Precious MetalsSector: Basic Materials

Valuation Snapshot

Stable Growth$14.04 - $24.25$18.43
Multi-Stage$11.45 - $12.47$11.95
Blended Fair Value$15.19
Current Price$22.83
Upside-33.46%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS14.17%13.84%0.290.290.270.300.150.150.130.000.080.08
YoY Growth---1.38%8.87%-11.33%97.49%3.16%16.82%7,328.49%-97.82%-5.11%5.00%
Dividend Yield--1.49%1.56%2.02%3.23%1.71%1.43%1.55%0.02%1.05%1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,905.30
(-) Cash Dividends Paid (M)1,039.86
(=) Cash Retained (M)1,865.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)581.06363.16217.90
Cash Retained (M)1,865.441,865.441,865.44
(-) Cash Required (M)-581.06-363.16-217.90
(=) Excess Retained (M)1,284.381,502.281,647.54
(/) Shares Outstanding (M)2,776.182,776.182,776.18
(=) Excess Retained per Share0.460.540.59
LTM Dividend per Share0.370.370.37
(+) Excess Retained per Share0.460.540.59
(=) Adjusted Dividend0.840.920.97
WACC / Discount Rate11.79%11.79%11.79%
Growth Rate5.50%6.50%7.50%
Fair Value$14.04$18.43$24.25
Upside / Downside-38.50%-19.27%6.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,905.303,094.153,295.273,509.463,737.573,980.524,099.93
Payout Ratio35.79%46.63%57.48%68.32%79.16%90.00%92.50%
Projected Dividends (M)1,039.861,442.911,893.962,397.552,958.603,582.463,792.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.79%11.79%11.79%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,278.601,290.721,302.84
Year 2 PV (M)1,487.181,515.501,544.10
Year 3 PV (M)1,668.231,716.121,764.92
Year 4 PV (M)1,824.201,894.351,966.51
Year 5 PV (M)1,957.322,051.862,150.02
PV of Terminal Value (M)23,570.2124,708.6625,890.68
Equity Value (M)31,785.7333,177.2134,619.06
Shares Outstanding (M)2,776.182,776.182,776.18
Fair Value$11.45$11.95$12.47
Upside / Downside-49.85%-47.65%-45.38%

High-Yield Dividend Screener

« Prev Page 30 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIB.AEDubai Islamic Bank P.J.S.C.4.96%$0.4741.66%
002701.SZORG Technology Co.,Ltd.4.95%$0.2968.18%
3702.TWWPG Holdings Limited4.95%$2.9381.01%
5353.TWOTailyn Technologies, Inc.4.95%$1.2992.09%
8966.THeiwa Real Estate REIT, Inc.4.95%$7,784.9462.25%
BOBA.JKPT Formosa Ingredient Factory Tbk4.95%$9.0050.69%
EPG-R.BKEastern Polymer Group Public Company Limited4.95%$0.1439.44%
MMP-UN.TOPrecious Metals and Mining Trust4.95%$0.1937.80%
VFQS.QAVodafone Qatar P.Q.S.C.4.95%$0.1280.20%
WJX.TOWajax Corporation4.95%$1.3765.74%
0RI3.LPareto Bank ASA4.94%$4.4950.07%
3226.TMitsui Fudosan Accommodations Fund Inc.4.94%$6,633.1172.65%
600987.SSZhejiang Hangmin Co.,Ltd4.94%$0.3447.75%
6596.TWOKuang Hong Arts Management Incorporation4.94%$6.9937.90%
ALLUX.PAInstallux S.A.4.94%$15.3129.71%
5110.SRSaudi Electricity Company4.93%$0.7051.64%
HYPE3.SAHypera S.A.4.93%$1.1588.85%
0966.HKChina Taiping Insurance Holdings Company Limited4.92%$0.9521.78%
5213.TWOYeaShin International Development Co., Ltd.4.92%$1.1837.56%
600295.SSInner Mongolia Erdos Resources Co.,ltd.4.92%$0.6192.93%
6192.TWLumax International Corp., Ltd.4.92%$5.4852.55%
E3G1.SGEvolution AB (publ)4.92%$2.8450.73%
XO.BKExotic Food Public Company Limited4.92%$0.7257.45%
059090.KQMiCo Ltd.4.91%$674.3669.83%
0662.HKAsia Financial Holdings Limited4.91%$0.2419.50%
4928.TNoevir Holdings Co., Ltd.4.91%$224.9495.68%
600970.SSSinoma International Engineering Co.Ltd4.91%$0.5144.22%
601319.SSThe People's Insurance Company (Group) of China Limited4.91%$0.4442.28%
EVLI.HEEvli Oyj4.91%$1.1492.58%
MRXMarex Group plc Ordinary Shares4.91%$1.8638.69%
SPMA.JKPT Suparma Tbk4.91%$11.9734.68%
TABREED.AENational Central Cooling Company PJSC4.91%$0.1677.99%
081660.KSMisto Holdings Corp.4.90%$2,010.6262.73%
300770.SZGuangdong South New Media Co.,Ltd.4.90%$2.0863.80%
7944.TRoland Corporation4.90%$174.9564.69%
IGTInternational Game Technology PLC4.90%$0.8083.51%
SYDB.COSydbank A/S4.90%$27.5761.30%
7246.KLSignature International Berhad4.89%$0.0748.72%
9917.TWTaiwan Secom Co., Ltd.4.89%$5.2880.23%
QBE.AXQBE Insurance Group Limited4.89%$0.9739.27%
TRIS3.SATrisul S.A.4.89%$0.3025.32%
000877.SZTianshan Material Co., Ltd.4.88%$0.2693.74%
0236.HKSan Miguel Brewery Hong Kong Limited4.88%$0.0633.49%
4007.SRAl Hammadi Holding Company4.88%$1.3884.27%
600901.SSJiangsu Financial Leasing Co., Ltd.4.88%$0.3054.72%
601098.SSChina South Publishing & Media Group Co., Ltd4.88%$0.5562.37%
SPIE.PASPIE S.a.4.88%$2.4095.87%
TOTO.JKPT Surya Toto Indonesia Tbk4.88%$13.1736.11%
002035.SZVatti Corporation Limited4.87%$0.3057.45%
002807.SZJiangsu Jiangyin Rural Commercial Bank Co.,LTD.4.87%$0.2225.03%