Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

HUAYU Automotive Systems Company Limited (600741.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$354.74 - $418.28$391.83
Multi-Stage$242.05 - $266.73$254.15
Blended Fair Value$322.99
Current Price$20.50
Upside1,475.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.74%8.81%0.931.040.980.860.991.191.151.120.890.54
YoY Growth---10.12%5.55%14.28%-12.66%-17.16%3.78%2.72%24.74%66.48%33.99%
Dividend Yield--5.16%5.88%5.87%4.31%3.57%5.52%5.44%4.60%4.91%3.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,904.97
(-) Cash Dividends Paid (M)342.91
(=) Cash Retained (M)6,562.06
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,380.99863.12517.87
Cash Retained (M)6,562.066,562.066,562.06
(-) Cash Required (M)-1,380.99-863.12-517.87
(=) Excess Retained (M)5,181.075,698.946,044.19
(/) Shares Outstanding (M)3,152.723,152.723,152.72
(=) Excess Retained per Share1.641.811.92
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share1.641.811.92
(=) Adjusted Dividend1.751.922.03
WACC / Discount Rate-1.18%-1.18%-1.18%
Growth Rate1.23%2.23%3.23%
Fair Value$354.74$391.83$418.28
Upside / Downside1,630.45%1,811.38%1,940.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,904.977,059.097,216.667,377.747,542.417,710.767,942.09
Payout Ratio4.97%21.97%38.98%55.99%72.99%90.00%92.50%
Projected Dividends (M)342.911,551.092,813.034,130.535,505.456,939.697,346.43

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.18%-1.18%-1.18%
Growth Rate1.23%2.23%3.23%
Year 1 PV (M)1,554.191,569.551,584.90
Year 2 PV (M)2,824.312,880.382,937.01
Year 3 PV (M)4,155.394,279.764,406.58
Year 4 PV (M)5,549.685,772.236,001.42
Year 5 PV (M)7,009.447,362.567,729.76
PV of Terminal Value (M)742,027.22779,408.30818,280.94
Equity Value (M)763,120.24801,272.78840,940.60
Shares Outstanding (M)3,152.723,152.723,152.72
Fair Value$242.05$254.15$266.73
Upside / Downside1,080.74%1,139.77%1,201.14%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%