Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hunan TV & Broadcast Intermediary Co., Ltd. (000917.SZ)

Company Dividend Discount ModelIndustry: Advertising AgenciesSector: Communication Services

Valuation Snapshot

Stable Growth$0.75 - $1.08$0.91
Multi-Stage$4.15 - $4.60$4.37
Blended Fair Value$2.64
Current Price$8.38
Upside-68.48%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS39.74%-4.72%0.090.080.110.170.210.020.230.260.290.24
YoY Growth--11.06%-20.36%-37.21%-19.52%1,092.31%-92.33%-14.09%-9.56%21.42%59.86%
Dividend Yield--1.16%1.27%1.72%3.03%4.56%0.29%2.46%3.38%2.20%1.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)167.06
(-) Cash Dividends Paid (M)90.99
(=) Cash Retained (M)76.06
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)33.4120.8812.53
Cash Retained (M)76.0676.0676.06
(-) Cash Required (M)-33.41-20.88-12.53
(=) Excess Retained (M)42.6555.1863.53
(/) Shares Outstanding (M)1,462.571,462.571,462.57
(=) Excess Retained per Share0.030.040.04
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.030.040.04
(=) Adjusted Dividend0.090.100.11
WACC / Discount Rate4.60%4.60%4.60%
Growth Rate-6.72%-5.72%-4.72%
Fair Value$0.75$0.91$1.08
Upside / Downside-91.01%-89.10%-87.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)167.06157.50148.49140.00131.99124.44128.18
Payout Ratio54.47%61.58%68.68%75.79%82.89%90.00%92.50%
Projected Dividends (M)90.9996.98101.99106.10109.41112.00118.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.60%4.60%4.60%
Growth Rate-6.72%-5.72%-4.72%
Year 1 PV (M)91.7492.7293.70
Year 2 PV (M)91.2593.2295.21
Year 3 PV (M)89.8092.7295.70
Year 4 PV (M)87.5991.4195.35
Year 5 PV (M)84.8189.4694.30
PV of Terminal Value (M)5,622.385,930.286,251.53
Equity Value (M)6,067.586,389.816,725.80
Shares Outstanding (M)1,462.571,462.571,462.57
Fair Value$4.15$4.37$4.60
Upside / Downside-50.49%-47.87%-45.12%

High-Yield Dividend Screener

« Prev Page 4 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
VKQInvesco Municipal Trust8.62%$0.8469.07%
ARCCAres Capital Corporation8.61%$1.7691.56%
TPVGTriplePoint Venture Growth BDC Corp.8.52%$0.5767.26%
C-PJCitigroup Inc.8.49%$2.1326.99%
RVTRoyce Value Trust Inc.8.42%$1.3639.40%
OGNOrganon & Co.8.37%$0.6131.54%
MITTAG Mortgage Investment Trust, Inc.8.12%$0.7043.47%
CAGConagra Brands, Inc.8.06%$1.3978.70%
NOGNorthern Oil and Gas, Inc.8.02%$1.7794.64%
PAAPlains All American Pipeline, L.P.8.00%$1.4690.71%
TSLXSixth Street Specialty Lending, Inc.8.00%$1.7385.26%
ACCOACCO Brands Corporation7.90%$0.2967.00%
ETDEthan Allen Interiors Inc.7.90%$1.8197.75%
CQPCheniere Energy Partners, L.P.7.82%$4.2388.03%
UNMAUnum Group 6.250% JR NT587.69%$1.7933.52%
WRB-PHW.R. Berkley Corporation 4.125%7.68%$1.2726.69%
JHSJohn Hancock Income Securities Trust7.65%$0.8994.90%
NIDNuveen Intermediate Duration Municipal Term Fund7.59%$1.0284.59%
HWCPZHancock Whitney Corporation - 67.58%$1.7731.35%
WRB-PGW.R. Berkley Corporation 4.25%7.54%$1.2726.69%
NMTNuveen Massachusetts Quality Municipal Income Fund7.48%$0.8580.62%
LOANManhattan Bridge Capital, Inc.7.45%$0.3574.53%
OPALOPAL Fuels Inc.7.43%$0.1846.94%
ZIONLZions Bancorporation N.A. - 6.97.42%$1.8632.04%
GMTAGATX Corporation SR NT 20667.41%$1.8621.29%
IIMInvesco Value Municipal Income Trust7.41%$0.9264.33%
JMMNuveen Multi-Market Income Fund7.28%$0.4461.06%
BKEThe Buckle, Inc.7.26%$3.9196.21%
MHIPioneer Municipal High Income Fund, Inc.7.19%$0.6413.70%
ORIOld Republic International Corporation7.19%$3.1193.13%
PMFPIMCO Municipal Income Fund7.07%$0.5992.59%
RYNRayonier Inc.7.04%$1.5230.67%
DRQDril-Quip, Inc.7.02%$1.0850.37%
TRINITrinity Capital Inc. 7.875% Notes Due 20297.02%$1.7883.48%
C-PNCitigroup Capital XIII TR PFD SECS7.01%$2.1326.99%
VPVInvesco Pennsylvania Value Municipal Income Trust6.98%$0.7360.22%
VCVInvesco California Value Municipal Income Trust6.97%$0.7860.58%
EOTEaton Vance National Municipal Opportunities Trust6.96%$1.1869.84%
FLATXFidelity Latin America Fund6.92%$1.1539.63%
EGYVAALCO Energy, Inc.6.91%$0.2592.67%
NOMNuveen Missouri Quality Municipal Income Fund6.91%$0.8278.81%
UBCPUnited Bancorp, Inc.6.90%$0.9996.30%
TBCAT&T Inc. 5.625% Global Notes d6.89%$1.7255.65%
GTNGray Media, Inc.6.87%$0.3334.04%
HEPHolly Energy Partners, L.P.6.86%$1.4074.08%
AFGAmerican Financial Group, Inc.6.85%$9.2396.49%
BANFPBFC Capital Trust II PFD TR 7.20%6.85%$1.8025.72%
CFG-PDCitizens Financial Group, Inc.6.83%$1.7143.60%
RCIIRent-A-Center, Inc.6.81%$1.8279.98%
SPHSuburban Propane Partners, L.P.6.81%$1.2778.56%