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

Mode

Company Industry Sector

Ticker

Industry

Sector

Qinhuangdao Port Co., Ltd. (601326.SS)

Company Dividend Discount ModelIndustry: Marine ShippingSector: Industrials

Valuation Snapshot

Stable Growth$2.34 - $3.50$2.89
Multi-Stage$5.57 - $6.14$5.85
Blended Fair Value$4.37
Current Price$3.39
Upside28.91%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.63%-11.99%0.110.110.110.120.140.140.170.080.230.43
YoY Growth--0.85%3.51%-9.28%-17.24%6.03%-21.48%122.20%-66.61%-45.69%5.97%
Dividend Yield--3.37%3.40%3.82%4.30%5.16%5.11%3.79%1.40%6.92%12.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,616.71
(-) Cash Dividends Paid (M)527.99
(=) Cash Retained (M)1,088.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)323.34202.09121.25
Cash Retained (M)1,088.721,088.721,088.72
(-) Cash Required (M)-323.34-202.09-121.25
(=) Excess Retained (M)765.38886.63967.47
(/) Shares Outstanding (M)5,669.865,669.865,669.86
(=) Excess Retained per Share0.130.160.17
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.130.160.17
(=) Adjusted Dividend0.230.250.26
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate-2.96%-1.96%-0.96%
Fair Value$2.34$2.89$3.50
Upside / Downside-30.99%-14.73%3.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,616.711,585.101,554.111,523.721,493.931,464.721,508.66
Payout Ratio32.66%44.13%55.59%67.06%78.53%90.00%92.50%
Projected Dividends (M)527.99699.45864.011,021.861,173.211,318.251,395.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate-2.96%-1.96%-0.96%
Year 1 PV (M)650.02656.72663.41
Year 2 PV (M)746.19761.65777.27
Year 3 PV (M)820.15845.77871.91
Year 4 PV (M)875.08911.71949.47
Year 5 PV (M)913.77961.831,011.89
PV of Terminal Value (M)27,578.8729,029.3930,540.32
Equity Value (M)31,584.0833,167.0634,814.27
Shares Outstanding (M)5,669.865,669.865,669.86
Fair Value$5.57$5.85$6.14
Upside / Downside64.32%72.56%81.13%

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%