Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SAIC Motor Corporation Limited (600104.SS)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$0.88 - $1.14$1.02
Multi-Stage$1.38 - $1.50$1.44
Blended Fair Value$1.23
Current Price$17.12
Upside-92.83%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-14.61%-5.44%0.660.610.690.811.091.462.021.811.361.30
YoY Growth--8.99%-11.55%-15.23%-25.34%-25.60%-27.86%11.51%33.41%4.37%12.45%
Dividend Yield--4.20%3.98%4.79%4.77%5.52%7.12%7.61%5.34%5.36%6.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,859.81
(-) Cash Dividends Paid (M)2,145.35
(=) Cash Retained (M)714.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)571.96357.48214.49
Cash Retained (M)714.46714.46714.46
(-) Cash Required (M)-571.96-357.48-214.49
(=) Excess Retained (M)142.50356.98499.98
(/) Shares Outstanding (M)11,414.2011,414.2011,414.20
(=) Excess Retained per Share0.010.030.04
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share0.010.030.04
(=) Adjusted Dividend0.200.220.23
WACC / Discount Rate13.74%13.74%13.74%
Growth Rate-7.44%-6.44%-5.44%
Fair Value$0.88$1.02$1.14
Upside / Downside-94.88%-94.06%-93.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,859.812,675.722,503.482,342.322,191.542,050.462,111.98
Payout Ratio75.02%78.01%81.01%84.01%87.00%90.00%92.50%
Projected Dividends (M)2,145.352,087.432,028.071,967.711,906.711,845.421,953.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate13.74%13.74%13.74%
Growth Rate-7.44%-6.44%-5.44%
Year 1 PV (M)1,815.651,835.271,854.88
Year 2 PV (M)1,534.351,567.691,601.38
Year 3 PV (M)1,294.861,337.281,380.62
Year 4 PV (M)1,091.361,139.291,188.79
Year 5 PV (M)918.75969.471,022.39
PV of Terminal Value (M)9,056.069,555.9310,077.63
Equity Value (M)15,711.0416,404.9217,125.69
Shares Outstanding (M)11,414.2011,414.2011,414.20
Fair Value$1.38$1.44$1.50
Upside / Downside-91.96%-91.60%-91.24%

High-Yield Dividend Screener

« Prev Page 36 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603317.SSSichuan Teway Food Group Co.,Ltd4.37%$0.5599.52%
ATRUST.ATAlpha Trust Mutual Fund and Alternative Investment Fund Management S.A.4.37%$0.5666.75%
BAM-R.BKBangkok Commercial Asset Management Public Company Limited4.37%$0.3550.66%
BPP-R.BKBanpu Power Public Company Limited4.37%$0.5585.50%
CRR-UN.TOCrombie Real Estate Investment Trust4.37%$0.6776.03%
U14.SIUOL Group Limited4.37%$0.3828.25%
016710.KSDaesung Holdings Co., Ltd.4.36%$368.1823.51%
093050.KSLF Corp.4.36%$772.5624.62%
600285.SSHenan Lingrui Pharmaceutical Co., Ltd.4.36%$0.9064.11%
EMAARDEV.AEEmaar Development PJSC4.36%$0.6827.01%
EN.PABouygues S.A.4.36%$1.9772.18%
HWX.TOHeadwater Exploration Inc.4.36%$0.4257.78%
PIRC.MIPirelli & C. S.p.A.4.36%$0.2651.67%
ZWACK.BDZwack Unicum Nyrt.4.36%$1,500.0088.31%
000531.SZGuangzhou Hengyun Enterprises Holding Ltd4.35%$0.2868.19%
000538.SZYunnan Baiyao Group Co.,Ltd4.35%$2.4784.67%
4792.TYAMADA Consulting Group Co.,Ltd.4.35%$76.8861.51%
603165.SSZhejiang Rongsheng Environmental Protection Paper Joint Stock Co., Ltd.4.35%$0.5573.83%
SBFG3.SAGrupo SBF S.A.4.35%$0.5537.97%
000240.KSHankook & Company Co., Ltd.4.34%$1,090.2033.39%
WCP.TOWhitecap Resources Inc.4.34%$0.5168.17%
8595.TJAFCO Group Co., Ltd.4.33%$104.3181.02%
ADW-A.TOAndrew Peller Limited4.33%$0.2364.87%
ITRNIturan Location and Control Ltd.4.33%$1.8464.72%
MRG-UN.TOMorguard North American Residential Real Estate Investment Trust4.33%$0.7528.03%
SYNEX-R.BKSynnex (Thailand) Public Company Limited4.33%$0.4353.70%
002275.SZGuilin Sanjin Pharmaceutical Co., Ltd.4.32%$0.6168.51%
091700.KQPartron Co., Ltd.4.32%$299.9351.71%
000333.SZMidea Group Co., Ltd.4.31%$3.3757.37%
002460.KSHS Hwasung Co., Ltd.4.31%$499.9314.25%
002833.SZGuangzhou KDT Machinery Co.,Ltd.4.31%$0.7074.51%
1050.HKKarrie International Holdings Limited4.31%$0.1159.43%
2763.TFTGroup Co., Ltd.4.31%$55.3330.88%
SB1NO.OLSpareBank 1 Sørøst-Norge4.31%$8.5049.18%
018250.KSAekyung Industrial Co., Ltd.4.30%$579.5745.50%
300441.SZNingbo BaoSi Energy Equipment Co., Ltd.4.30%$0.3272.05%
4042.TTosoh Corporation4.30%$101.0478.91%
4261.SRTheeb Rent A Car Company4.30%$1.6436.96%
AVIA.JKPT Avia Avian Tbk4.30%$22.3878.99%
PREVA.ASValue8 N.V.4.30%$0.2111.56%
SONYN.MXSony Group Corporation4.30%$20.0110.30%
SYMC.BKSymphony Communication Public Company Limited4.30%$0.1542.26%
TOA.BKTOA Paint (Thailand) Public Company Limited4.30%$0.5846.29%
2546.TWKedge Construction Co., Ltd.4.29%$3.6945.15%
267290.KSKyungdong City Gas Co., Ltd4.29%$875.0617.76%
601168.SSWestern Mining Co.,Ltd.4.29%$1.1989.92%
INH.DEINDUS Holding AG4.29%$1.2259.56%
OSP-R.BKOsotspa Public Company Limited4.29%$0.6959.37%
PE1.AXPengana Private Equity Trust4.29%$0.0632.51%
003540.KSDaishin Securities Co., Ltd.4.28%$1,158.7444.30%