Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Guotai Junan Securities Co., Ltd. (601211.SS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$380.81 - $448.66$420.46
Multi-Stage$135.14 - $148.22$141.56
Blended Fair Value$281.01
Current Price$18.87
Upside1,389.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.23%18.12%1.040.991.050.880.740.560.740.700.790.38
YoY Growth--5.09%-5.69%19.47%18.76%32.38%-24.46%5.41%-11.46%109.71%92.11%
Dividend Yield--6.04%7.08%7.30%5.59%4.55%3.43%3.62%4.11%4.35%1.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)25,575.30
(-) Cash Dividends Paid (M)5,274.61
(=) Cash Retained (M)20,300.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,115.063,196.911,918.15
Cash Retained (M)20,300.6820,300.6820,300.68
(-) Cash Required (M)-5,115.06-3,196.91-1,918.15
(=) Excess Retained (M)15,185.6217,103.7718,382.53
(/) Shares Outstanding (M)11,336.5011,336.5011,336.50
(=) Excess Retained per Share1.341.511.62
LTM Dividend per Share0.470.470.47
(+) Excess Retained per Share1.341.511.62
(=) Adjusted Dividend1.801.972.09
WACC / Discount Rate4.74%4.74%4.74%
Growth Rate5.50%6.50%7.50%
Fair Value$380.81$420.46$448.66
Upside / Downside1,918.10%2,128.22%2,277.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)25,575.3027,237.6929,008.1430,893.6732,901.7635,040.3736,091.58
Payout Ratio20.62%34.50%48.37%62.25%76.12%90.00%92.50%
Projected Dividends (M)5,274.619,396.7614,032.4919,231.1725,046.3931,536.3333,384.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.74%4.74%4.74%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)8,887.128,971.369,055.60
Year 2 PV (M)12,551.6512,790.7313,032.05
Year 3 PV (M)16,268.7816,735.7917,211.67
Year 4 PV (M)20,039.0620,809.7121,602.37
Year 5 PV (M)23,863.0825,015.6826,212.39
PV of Terminal Value (M)1,450,374.331,520,427.951,593,162.69
Equity Value (M)1,531,984.021,604,751.211,680,276.76
Shares Outstanding (M)11,336.5011,336.5011,336.50
Fair Value$135.14$141.56$148.22
Upside / Downside616.15%650.16%685.47%

High-Yield Dividend Screener

« Prev Page 34 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BILI-A.STBilia AB (publ)4.58%$6.0877.85%
SHA.AXSHAPE Australia Corporation Limited4.58%$0.2863.86%
SUTHA.BKGolden Lime Public Company Limited4.58%$0.1279.88%
YUASA.BKYuasa Battery (Thailand) Public Company Limited4.58%$0.6126.69%
001323.SZDe Rucci Healthy Sleep Co., Ltd.4.57%$1.1972.11%
FNAC.PAFnac Darty S.A.4.57%$1.3429.18%
CRSU.PACaisse Régionale de Crédit Agricole Mutuel Sud Rhône Alpes4.56%$8.7019.97%
ELIN.ATElinoil Hellenic Petroleum Company S.A.4.56%$0.1127.16%
000596.SZAnhui Gujing Distillery Co., Ltd.4.55%$6.0467.48%
002483.SZJiangsu Rainbow Heavy Industries Co., Ltd.4.55%$0.3263.40%
002746.SZShandong Xiantan Co., Ltd.4.55%$0.2882.68%
NSL-R.BKNSL Foods Public Company Limited4.55%$1.0551.73%
600350.SSShandong Hi-speed Company Limited4.54%$0.4464.80%
7463.TAdvan Group Co., Ltd.4.54%$41.5719.08%
SEGMN.ISSegmen Kardesler Gid Urt Ve Amblj Sny AS4.54%$0.8469.37%
005180.KSBinggrae Co., Ltd.4.53%$3,299.7936.30%
6873.TWHD Renewable Energy Co., Ltd.4.53%$4.5378.62%
300193.SZShenzhen Jasic Technology Co.,Ltd.4.52%$0.4081.71%
5904.TWOPOYA International Co., Ltd.4.52%$20.1875.14%
600282.SSNanjing Iron & Steel Co., Ltd.4.52%$0.2454.66%
603689.SSAnhui Province Natural Gas DevelopmentCo.,Ltd.4.52%$0.3769.94%
688036.SSShenzhen Transsion Holdings Co., Ltd.4.52%$2.9990.95%
ALCLA.PAClasquin S.A.4.52%$6.4148.30%
023000.KSSAMWONSTEEL Co.,Ltd.4.51%$108.3244.46%
0QNM.LAdecco Group AG4.51%$1.0462.86%
9539.SRAqaseem Factory for Chemicals and Plastics Co.4.51%$0.2165.70%
DUI.AXDiversified United Investment Limited4.51%$0.2470.80%
SLIGR.ASSligro Food Group N.V.4.51%$0.47100.00%
032640.KSLG Uplus Corp.4.50%$650.0160.09%
4165.SRAl Majed Oud Co.4.50%$6.0082.11%
000411.SZZhejiang Int'l Group Co.,Ltd.4.49%$0.5761.70%
002543.SZGuangdong Vanward New Electric Co., Ltd.4.49%$0.4649.41%
003070.KSKolon Global Corporation4.49%$401.8773.73%
601665.SSQilu Bank Co., Ltd.4.49%$0.2628.78%
BSANTANDER.SNBanco Santander-Chile4.49%$3.1956.12%
GPW.WAGielda Papierów Wartosciowych w Warszawie S.A.4.49%$2.9966.28%
SHUR.BRShurgard Self Storage S.A.4.49%$1.3113.81%
044450.KSKSS Line Ltd.4.48%$397.8627.45%
0OR2.LLNA Santé S.A.4.48%$1.1025.22%
2731.TWLion Travel Service Co., Ltd.4.48%$7.4848.12%
4104.TWExcelsior Medical Co., Ltd.4.48%$3.6277.21%
7167.KLAble Global Berhad4.48%$0.0731.97%
7593.TVt Holdings Co.,Ltd.4.48%$24.0056.43%
0IPY.LAubay S.A.4.47%$2.5247.60%
3020.SRYamama Saudi Cement Company4.47%$1.0650.72%
3114.TWOHowteh Technology Co., Ltd.4.47%$1.1951.28%
CCEPCoca-Cola Europacific Partners PLC4.47%$3.9457.53%
CMCanadian Imperial Bank of Commerce4.47%$4.1147.39%
QIIK.QAQatar International Islamic Bank (Q.P.S.C)4.47%$0.5158.75%
1515.HKChina Resources Medical Holdings Company Limited4.46%$0.1423.71%