Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

China Reinsurance (Group) Corporation (1508.HK)

Company Dividend Discount ModelIndustry: Insurance - ReinsuranceSector: Financial Services

Valuation Snapshot

Stable Growth$4.72 - $7.41$5.96
Multi-Stage$8.81 - $9.70$9.24
Blended Fair Value$7.60
Current Price$1.11
Upside584.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.28%15.11%0.040.010.040.040.040.030.050.050.130.02
YoY Growth--200.00%-68.89%9.76%-6.43%41.49%-35.76%0.65%-61.98%634.83%66.67%
Dividend Yield--5.14%3.43%10.30%6.71%6.51%2.72%3.44%3.26%7.63%0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)20,441.51
(-) Cash Dividends Paid (M)2,378.87
(=) Cash Retained (M)18,062.64
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,088.302,555.191,533.11
Cash Retained (M)18,062.6418,062.6418,062.64
(-) Cash Required (M)-4,088.30-2,555.19-1,533.11
(=) Excess Retained (M)13,974.3415,507.4516,529.53
(/) Shares Outstanding (M)42,479.8142,479.8142,479.81
(=) Excess Retained per Share0.330.370.39
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.330.370.39
(=) Adjusted Dividend0.380.420.45
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-1.05%-0.05%0.95%
Fair Value$4.72$5.96$7.41
Upside / Downside325.67%436.88%567.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)20,441.5120,430.6620,419.8020,408.9620,398.1220,387.2920,998.91
Payout Ratio11.64%27.31%42.98%58.65%74.33%90.00%92.50%
Projected Dividends (M)2,378.875,579.608,776.9411,970.8715,161.4118,348.5619,423.99

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-1.05%-0.05%0.95%
Year 1 PV (M)5,161.995,214.165,266.33
Year 2 PV (M)7,512.277,664.897,819.03
Year 3 PV (M)9,479.139,769.4510,065.63
Year 4 PV (M)11,107.0011,562.8612,032.61
Year 5 PV (M)12,435.7913,077.0213,744.45
PV of Terminal Value (M)328,411.93345,346.14362,971.81
Equity Value (M)374,108.11392,634.51411,899.86
Shares Outstanding (M)42,479.8142,479.8142,479.81
Fair Value$8.81$9.24$9.70
Upside / Downside693.40%732.69%773.55%

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%