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

CRRC Corporation Limited (601766.SS)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$4.16 - $6.11$5.10
Multi-Stage$5.69 - $6.25$5.96
Blended Fair Value$5.53
Current Price$7.47
Upside-25.97%
DecisionDon't Buy

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 Rate9.71%9.71%9.71%
Growth Rate-0.44%0.56%1.56%
Fair Value$4.16$5.10$6.11
Upside / Downside-44.30%-31.74%-18.18%

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 Rate9.71%9.71%9.71%
Growth Rate-0.44%0.56%1.56%
Year 1 PV (M)2,999.613,029.733,059.86
Year 2 PV (M)4,840.734,938.465,037.17
Year 3 PV (M)6,315.496,507.716,703.79
Year 4 PV (M)7,475.927,780.848,094.98
Year 5 PV (M)8,367.568,796.329,242.47
PV of Terminal Value (M)132,009.87138,774.08145,812.77
Equity Value (M)162,009.18169,827.14177,951.05
Shares Outstanding (M)28,490.0728,490.0728,490.07
Fair Value$5.69$5.96$6.25
Upside / Downside-23.88%-20.20%-16.38%

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%