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

Analysis Mode

Ticker

Industry

Sector

Shandong Publishing&Media Co.,Ltd (601019.SS)

Company Dividend Discount ModelIndustry: PublishingSector: Communication Services

Valuation Snapshot

Stable Growth$16.44 - $43.06$25.04
Multi-Stage$20.37 - $22.35$21.34
Blended Fair Value$23.19
Current Price$7.66
Upside202.74%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.98%11.89%0.550.380.350.320.310.290.220.190.320.06
YoY Growth--43.92%11.20%9.38%0.21%9.69%30.90%15.70%-39.86%404.09%-65.18%
Dividend Yield--5.68%3.39%4.37%4.88%5.29%4.44%2.48%1.87%2.15%0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,544.11
(-) Cash Dividends Paid (M)648.39
(=) Cash Retained (M)895.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)308.82193.01115.81
Cash Retained (M)895.72895.72895.72
(-) Cash Required (M)-308.82-193.01-115.81
(=) Excess Retained (M)586.90702.70779.91
(/) Shares Outstanding (M)2,120.442,120.442,120.44
(=) Excess Retained per Share0.280.330.37
LTM Dividend per Share0.310.310.31
(+) Excess Retained per Share0.280.330.37
(=) Adjusted Dividend0.580.640.67
WACC / Discount Rate6.23%6.23%6.23%
Growth Rate2.59%3.59%4.59%
Fair Value$16.44$25.04$43.06
Upside / Downside114.57%226.86%462.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,544.111,599.541,656.961,716.441,778.051,841.881,897.14
Payout Ratio41.99%51.59%61.19%70.80%80.40%90.00%92.50%
Projected Dividends (M)648.39825.251,013.971,215.181,429.521,657.691,754.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.23%6.23%6.23%
Growth Rate2.59%3.59%4.59%
Year 1 PV (M)769.38776.88784.38
Year 2 PV (M)881.33898.60916.03
Year 3 PV (M)984.711,013.791,043.43
Year 4 PV (M)1,079.981,122.711,166.70
Year 5 PV (M)1,167.581,225.601,285.91
PV of Terminal Value (M)38,314.3740,218.4942,197.57
Equity Value (M)43,197.3645,256.0847,394.03
Shares Outstanding (M)2,120.442,120.442,120.44
Fair Value$20.37$21.34$22.35
Upside / Downside165.95%178.63%191.79%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%