Definitive Analysis
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

Dongguan Development (Holdings) Co., Ltd. (000828.SZ)

Company Dividend Discount ModelIndustry: Industrial - Infrastructure OperationsSector: Industrials

Valuation Snapshot

Stable Growth$40.28 - $200.39$84.53
Multi-Stage$30.95 - $33.90$32.40
Blended Fair Value$58.47
Current Price$11.17
Upside423.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.72%15.36%0.750.250.270.250.350.270.250.300.300.25
YoY Growth--200.63%-7.41%8.00%-28.76%29.98%8.00%-16.67%0.00%20.00%38.89%
Dividend Yield--7.48%2.43%2.76%2.29%3.62%3.87%2.54%2.81%2.11%2.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,064.24
(-) Cash Dividends Paid (M)535.80
(=) Cash Retained (M)528.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)212.85133.0379.82
Cash Retained (M)528.44528.44528.44
(-) Cash Required (M)-212.85-133.03-79.82
(=) Excess Retained (M)315.59395.41448.63
(/) Shares Outstanding (M)1,042.431,042.431,042.43
(=) Excess Retained per Share0.300.380.43
LTM Dividend per Share0.510.510.51
(+) Excess Retained per Share0.300.380.43
(=) Adjusted Dividend0.820.890.94
WACC / Discount Rate6.21%6.21%6.21%
Growth Rate4.10%5.10%6.10%
Fair Value$40.28$84.53$200.39
Upside / Downside260.63%656.78%1,694.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,064.241,118.531,175.581,235.541,298.561,364.801,405.74
Payout Ratio50.35%58.28%66.21%74.14%82.07%90.00%92.50%
Projected Dividends (M)535.80651.84778.32916.011,065.721,228.321,300.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.21%6.21%6.21%
Growth Rate4.10%5.10%6.10%
Year 1 PV (M)607.88613.72619.56
Year 2 PV (M)676.88689.95703.14
Year 3 PV (M)742.90764.52786.55
Year 4 PV (M)806.03837.45869.78
Year 5 PV (M)866.36908.78952.84
PV of Terminal Value (M)28,559.6029,957.9331,410.52
Equity Value (M)32,259.6533,772.3535,342.39
Shares Outstanding (M)1,042.431,042.431,042.43
Fair Value$30.95$32.40$33.90
Upside / Downside177.05%190.04%203.53%

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%