Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Great Wall Motor Company Limited (601633.SS)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$16.61 - $28.26$21.68
Multi-Stage$13.43 - $14.63$14.02
Blended Fair Value$17.85
Current Price$24.60
Upside-27.45%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.40%2.93%0.390.420.140.690.300.330.240.390.200.38
YoY Growth---5.45%188.66%-79.15%131.57%-10.31%38.58%-38.96%92.52%-45.67%27.66%
Dividend Yield--1.51%1.75%0.52%2.52%0.99%3.74%2.98%3.45%1.62%4.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,899.05
(-) Cash Dividends Paid (M)2,852.18
(=) Cash Retained (M)8,046.88
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,179.811,362.38817.43
Cash Retained (M)8,046.888,046.888,046.88
(-) Cash Required (M)-2,179.81-1,362.38-817.43
(=) Excess Retained (M)5,867.076,684.497,229.45
(/) Shares Outstanding (M)8,509.568,509.568,509.56
(=) Excess Retained per Share0.690.790.85
LTM Dividend per Share0.340.340.34
(+) Excess Retained per Share0.690.790.85
(=) Adjusted Dividend1.021.121.18
WACC / Discount Rate12.01%12.01%12.01%
Growth Rate5.50%6.50%7.50%
Fair Value$16.61$21.68$28.26
Upside / Downside-32.46%-11.89%14.89%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,899.0511,607.4912,361.9813,165.5114,021.2614,932.6515,380.63
Payout Ratio26.17%38.94%51.70%64.47%77.23%90.00%92.50%
Projected Dividends (M)2,852.184,519.406,391.328,487.4910,829.1613,439.3814,227.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.01%12.01%12.01%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,997.074,034.954,072.84
Year 2 PV (M)4,999.325,094.545,190.67
Year 3 PV (M)5,871.656,040.206,211.95
Year 4 PV (M)6,625.766,880.577,142.66
Year 5 PV (M)7,272.457,623.717,988.42
PV of Terminal Value (M)85,480.9889,609.7493,896.52
Equity Value (M)114,247.23119,283.72124,503.06
Shares Outstanding (M)8,509.568,509.568,509.56
Fair Value$13.43$14.02$14.63
Upside / Downside-45.42%-43.02%-40.52%

High-Yield Dividend Screener

« Prev Page 37 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
030200.KSKT Corporation4.28%$2,195.0057.50%
0QL7.LCompagnie Financière Tradition S.A.4.28%$12.3042.79%
603788.SSNingbo Gaofa Automotive Control System Co., Ltd.4.28%$0.7080.53%
CONCHATORO.SNViña Concha y Toro S.A.4.28%$43.5341.21%
EDHN.SWEnergiedienst Holding AG4.28%$1.6927.11%
LHPF.BKLand and Houses Freehold and Leasehold Property Fund4.28%$0.2228.94%
003816.SZCGN Power Co., Ltd.4.27%$0.1686.16%
033920.KSMuhak Co., Ltd.4.27%$390.0321.54%
0NWC.Lsecunet Security Networks AG4.27%$7.8278.31%
HAKI-B.STHAKI Safety AB (publ)4.27%$0.9165.00%
ULG.WAUltimate Games S.A.4.27%$0.5063.41%
0QQ6.LRoche Holding AG4.26%$14.3770.63%
3287.THoshino Resorts REIT, Inc.4.26%$11,118.4364.80%
4161.SRBin Dawood Holding Company4.26%$0.2086.85%
600548.SSShenzhen Expressway Corporation Limited4.26%$0.3776.64%
0F8V.LAkwel4.25%$0.3514.62%
GGPS3.SAGPS Participações e Empreendimentos S.A.4.25%$0.6869.54%
NNGF.DENational Grid plc4.25%$0.5760.16%
002352.SZS.F. Holding Co., Ltd.4.24%$1.6375.31%
075180.KSSaeron Automotive Corporation4.24%$139.9669.90%
3052.TWApex Science & Engineering Corp.4.24%$0.5142.05%
600874.SSTianjin Capital Environmental Protection Group Company Limited4.24%$0.2547.55%
603277.SSYindu Kitchen Equipment Co., Ltd4.24%$0.7181.68%
6436.TAmano Corporation4.24%$178.4472.65%
IFI.WAIfirma S.A.4.24%$1.4070.58%
INA.AXIngenia Communities Group4.24%$0.2263.81%
000685.SZZhongshan Public Utilities Group Co.,Ltd.4.23%$0.4952.11%
BRAV.STBravida Holding AB (publ)4.23%$3.7466.06%
DBG.PADerichebourg S.A.4.23%$0.2922.71%
EZZ.AXEZZ Life Science Holdings Limited4.23%$0.0621.17%
INTB3.SAIntelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira4.23%$0.4933.98%
078000.KSTelcoware Co.,Ltd.4.22%$636.2960.41%
0QQY.LMobimo Holding AG4.22%$10.1529.78%
2337.HKUnited Strength Power Holdings Limited4.22%$0.0729.24%
284740.KSCUCKOO Homesys Co., Ltd4.22%$1,000.3319.58%
603195.SSGoneo Group Co., Ltd.4.22%$1.7277.84%
8972.TKDX Realty Investment Corporation4.22%$7,423.1334.15%
ALOS3.SAAllos S.A.4.22%$1.2081.15%
VVL.OLVoss Veksel- og Landmandsbank ASA4.22%$17.0543.31%
600361.SSInnovation New Material Technology Co., Ltd. Class A4.21%$0.1877.50%
603008.SSXilinmen Furniture Co.,Ltd4.21%$0.8692.46%
PJAA.JKPT Pembangunan Jaya Ancol Tbk4.21%$24.0027.50%
SPC.BKSaha Pathanapibul Public Company Limited4.21%$2.4230.73%
603365.SSShanghai Shuixing Home Textile Co., Ltd.4.20%$0.8864.58%
6275.TWOYen Sun Technology Corporation4.20%$2.2581.25%
CULTIBAB.MXOrganización Cultiba, S.A.B. de C.V.4.20%$0.5024.67%
HEID.SWHeidelbergCement AG4.20%$3.3031.09%
002597.SZAnhui Jinhe Industrial Co.,Ltd.4.19%$0.8788.56%
003780.KSChin Yang Industry Co., Ltd.4.19%$281.3537.66%
CWC.DECEWE Stiftung & Co. KGaA4.19%$4.2753.25%