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

YUNDA Holding Co., Ltd. (002120.SZ)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$25.92 - $84.71$79.38
Multi-Stage$12.45 - $13.62$13.02
Blended Fair Value$46.20
Current Price$7.42
Upside522.67%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.09%67.16%0.270.180.180.150.210.300.110.040.000.01
YoY Growth--46.92%-0.47%25.19%-30.22%-29.55%172.08%164.40%4,457.63%-82.68%233.33%
Dividend Yield--3.85%2.38%1.53%0.83%1.48%1.24%0.46%0.18%0.01%0.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,236.02
(-) Cash Dividends Paid (M)736.88
(=) Cash Retained (M)499.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)247.20154.5092.70
Cash Retained (M)499.14499.14499.14
(-) Cash Required (M)-247.20-154.50-92.70
(=) Excess Retained (M)251.94344.64406.44
(/) Shares Outstanding (M)2,891.792,891.792,891.79
(=) Excess Retained per Share0.090.120.14
LTM Dividend per Share0.250.250.25
(+) Excess Retained per Share0.090.120.14
(=) Adjusted Dividend0.340.370.40
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate5.13%6.13%7.13%
Fair Value$25.92$79.38$84.71
Upside / Downside249.32%969.85%1,041.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,236.021,311.761,392.151,477.461,568.001,664.091,714.02
Payout Ratio59.62%65.69%71.77%77.85%83.92%90.00%92.50%
Projected Dividends (M)736.88861.74999.151,150.161,315.921,497.681,585.47

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate5.13%6.13%7.13%
Year 1 PV (M)801.41809.04816.66
Year 2 PV (M)864.14880.66897.34
Year 3 PV (M)925.10951.76978.91
Year 4 PV (M)984.331,022.321,061.40
Year 5 PV (M)1,041.861,092.361,144.81
PV of Terminal Value (M)31,377.6232,898.6334,478.06
Equity Value (M)35,994.4737,654.7739,377.18
Shares Outstanding (M)2,891.792,891.792,891.79
Fair Value$12.45$13.02$13.62
Upside / Downside67.75%75.49%83.52%

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%