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

CMOC Group Limited (603993.SS)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$20.92 - $53.07$31.55
Multi-Stage$14.69 - $16.03$15.35
Blended Fair Value$23.45
Current Price$15.70
Upside49.35%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.40%21.61%0.330.300.230.120.120.200.130.090.040.06
YoY Growth--9.94%30.86%96.74%-7.64%-37.26%58.84%47.02%90.09%-28.99%36.86%
Dividend Yield--4.30%3.60%3.79%2.21%2.37%5.74%2.53%1.01%0.95%1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,538.77
(-) Cash Dividends Paid (M)6,739.75
(=) Cash Retained (M)12,799.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,907.752,442.351,465.41
Cash Retained (M)12,799.0212,799.0212,799.02
(-) Cash Required (M)-3,907.75-2,442.35-1,465.41
(=) Excess Retained (M)8,891.2710,356.6811,333.61
(/) Shares Outstanding (M)21,108.2021,108.2021,108.20
(=) Excess Retained per Share0.420.490.54
LTM Dividend per Share0.320.320.32
(+) Excess Retained per Share0.420.490.54
(=) Adjusted Dividend0.740.810.86
WACC / Discount Rate9.23%9.23%9.23%
Growth Rate5.50%6.50%7.50%
Fair Value$20.92$31.55$53.07
Upside / Downside33.25%100.94%238.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,538.7720,808.7922,161.3723,601.8625,135.9826,769.8127,572.91
Payout Ratio34.49%45.60%56.70%67.80%78.90%90.00%92.50%
Projected Dividends (M)6,739.759,487.8512,564.7316,001.5119,832.0024,092.8325,504.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.23%9.23%9.23%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)8,604.238,685.788,767.34
Year 2 PV (M)10,333.3510,530.1710,728.85
Year 3 PV (M)11,934.1912,276.7812,625.86
Year 4 PV (M)13,413.5013,929.3514,459.93
Year 5 PV (M)14,777.7315,491.5016,232.58
PV of Terminal Value (M)250,933.48263,053.66275,637.71
Equity Value (M)309,996.47323,967.24338,452.27
Shares Outstanding (M)21,108.2021,108.2021,108.20
Fair Value$14.69$15.35$16.03
Upside / Downside-6.46%-2.24%2.13%

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%