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

Baoxiniao Holding Co., Ltd. (002154.SZ)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$37.01 - $43.61$40.86
Multi-Stage$24.45 - $26.83$25.61
Blended Fair Value$33.24
Current Price$4.05
Upside720.73%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS28.73%17.67%0.330.210.480.180.000.090.030.030.050.06
YoY Growth--58.04%-56.58%165.20%0.00%-100.00%259.61%-20.89%-27.90%-19.41%-12.89%
Dividend Yield--8.04%3.52%9.39%4.69%0.00%3.03%0.63%1.09%0.97%1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)315.66
(-) Cash Dividends Paid (M)75.90
(=) Cash Retained (M)239.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)63.1339.4623.67
Cash Retained (M)239.76239.76239.76
(-) Cash Required (M)-63.13-39.46-23.67
(=) Excess Retained (M)176.63200.30216.08
(/) Shares Outstanding (M)1,439.661,439.661,439.66
(=) Excess Retained per Share0.120.140.15
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.120.140.15
(=) Adjusted Dividend0.180.190.20
WACC / Discount Rate2.88%2.88%2.88%
Growth Rate5.50%6.50%7.50%
Fair Value$37.01$40.86$43.61
Upside / Downside813.85%909.00%976.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)315.66336.18358.03381.30406.08432.48445.45
Payout Ratio24.04%37.24%50.43%63.62%76.81%90.00%92.50%
Projected Dividends (M)75.90125.18180.54242.57311.91389.23412.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.88%2.88%2.88%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)120.53121.67122.81
Year 2 PV (M)167.38170.56173.78
Year 3 PV (M)216.53222.75229.08
Year 4 PV (M)268.08278.39288.99
Year 5 PV (M)322.10337.66353.81
PV of Terminal Value (M)34,098.2235,745.1837,455.17
Equity Value (M)35,192.8336,876.2038,623.65
Shares Outstanding (M)1,439.661,439.661,439.66
Fair Value$24.45$25.61$26.83
Upside / Downside503.59%532.46%562.43%

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%