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

Anhui Expressway Company Limited (600012.SS)

Company Dividend Discount ModelIndustry: Industrial - Infrastructure OperationsSector: Industrials

Valuation Snapshot

Stable Growth$195.92 - $230.83$216.32
Multi-Stage$41.84 - $45.86$43.81
Blended Fair Value$130.07
Current Price$13.33
Upside875.74%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS24.00%12.79%0.730.550.550.230.230.250.230.230.230.23
YoY Growth--33.28%0.00%139.13%0.00%-8.00%8.70%0.00%0.00%0.00%4.55%
Dividend Yield--4.26%4.00%6.16%2.97%3.16%4.89%3.27%2.41%1.38%1.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,925.12
(-) Cash Dividends Paid (M)177.08
(=) Cash Retained (M)1,748.04
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)385.02240.64144.38
Cash Retained (M)1,748.041,748.041,748.04
(-) Cash Required (M)-385.02-240.64-144.38
(=) Excess Retained (M)1,363.021,507.401,603.66
(/) Shares Outstanding (M)1,658.611,658.611,658.61
(=) Excess Retained per Share0.820.910.97
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.820.910.97
(=) Adjusted Dividend0.931.021.07
WACC / Discount Rate5.83%5.83%5.83%
Growth Rate5.50%6.50%7.50%
Fair Value$195.92$216.32$230.83
Upside / Downside1,369.80%1,522.83%1,631.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,925.122,050.262,183.522,325.452,476.612,637.592,716.72
Payout Ratio9.20%25.36%41.52%57.68%73.84%90.00%92.50%
Projected Dividends (M)177.08519.92906.581,341.311,828.722,373.832,512.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.83%5.83%5.83%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)486.68491.30495.91
Year 2 PV (M)794.37809.50824.78
Year 3 PV (M)1,100.161,131.741,163.92
Year 4 PV (M)1,404.041,458.041,513.58
Year 5 PV (M)1,706.051,788.451,874.01
PV of Terminal Value (M)63,896.6566,982.8970,187.24
Equity Value (M)69,387.9672,661.9276,059.43
Shares Outstanding (M)1,658.611,658.611,658.61
Fair Value$41.84$43.81$45.86
Upside / Downside213.84%228.65%244.02%

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%