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

Ticker

Industry

Sector

Baotou Huazi Industry Co., Ltd (600191.SS)

Company Dividend Discount ModelIndustry: Food ConfectionersSector: Consumer Defensive

Valuation Snapshot

Stable Growth$0.60 - $0.87$0.73
Multi-Stage$0.85 - $0.94$0.89
Blended Fair Value$0.81
Current Price$7.89
Upside-89.69%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-14.42%-21.51%0.010.020.020.000.020.010.020.010.100.07
YoY Growth---68.75%-9.27%0.00%-100.00%9.75%-43.81%143.23%-90.00%36.50%3.63%
Dividend Yield--0.09%0.38%0.39%0.00%0.41%0.19%0.42%0.13%1.01%0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)39.31
(-) Cash Dividends Paid (M)3.78
(=) Cash Retained (M)35.53
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7.864.912.95
Cash Retained (M)35.5335.5335.53
(-) Cash Required (M)-7.86-4.91-2.95
(=) Excess Retained (M)27.6730.6232.58
(/) Shares Outstanding (M)484.82484.82484.82
(=) Excess Retained per Share0.060.060.07
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.060.060.07
(=) Adjusted Dividend0.060.070.07
WACC / Discount Rate9.73%9.73%9.73%
Growth Rate-0.96%0.04%1.04%
Fair Value$0.60$0.73$0.87
Upside / Downside-92.38%-90.71%-88.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)39.3139.3339.3439.3639.3839.4040.58
Payout Ratio9.61%25.68%41.76%57.84%73.92%90.00%92.50%
Projected Dividends (M)3.7810.1016.4322.7729.1135.4637.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.73%9.73%9.73%
Growth Rate-0.96%0.04%1.04%
Year 1 PV (M)9.119.219.30
Year 2 PV (M)13.3813.6513.92
Year 3 PV (M)16.7217.2317.76
Year 4 PV (M)19.2920.0820.90
Year 5 PV (M)21.2022.2923.43
PV of Terminal Value (M)333.65350.84368.73
Equity Value (M)413.35433.30454.02
Shares Outstanding (M)484.82484.82484.82
Fair Value$0.85$0.89$0.94
Upside / Downside-89.19%-88.67%-88.13%

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%