Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Yunnan Aluminium Co., Ltd. (000807.SZ)

Company Dividend Discount ModelIndustry: AluminumSector: Basic Materials

Valuation Snapshot

Stable Growth$242.78 - $286.03$268.06
Multi-Stage$145.29 - $159.46$152.25
Blended Fair Value$210.15
Current Price$20.60
Upside920.15%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.50%6.05%0.490.200.170.130.170.240.260.200.200.24
YoY Growth--143.69%15.24%29.41%-23.53%-26.05%-7.43%27.48%-1.04%-16.88%-9.83%
Dividend Yield--2.80%1.41%1.27%0.98%1.81%6.11%4.75%2.61%2.77%3.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,989.91
(-) Cash Dividends Paid (M)682.43
(=) Cash Retained (M)4,307.49
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)997.98623.74374.24
Cash Retained (M)4,307.494,307.494,307.49
(-) Cash Required (M)-997.98-623.74-374.24
(=) Excess Retained (M)3,309.503,683.753,933.24
(/) Shares Outstanding (M)3,469.413,469.413,469.41
(=) Excess Retained per Share0.951.061.13
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share0.951.061.13
(=) Adjusted Dividend1.151.261.33
WACC / Discount Rate4.04%4.04%4.04%
Growth Rate5.50%6.50%7.50%
Fair Value$242.78$268.06$286.03
Upside / Downside1,078.54%1,201.24%1,288.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,989.915,314.265,659.686,027.566,419.366,836.617,041.71
Payout Ratio13.68%28.94%44.21%59.47%74.74%90.00%92.50%
Projected Dividends (M)682.431,537.992,501.903,584.624,797.526,152.956,513.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.04%4.04%4.04%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,464.351,478.231,492.11
Year 2 PV (M)2,268.032,311.222,354.83
Year 3 PV (M)3,093.923,182.743,273.24
Year 4 PV (M)3,942.504,094.124,250.07
Year 5 PV (M)4,814.245,046.775,288.20
PV of Terminal Value (M)488,497.65512,092.27536,589.91
Equity Value (M)504,080.68528,205.34553,248.35
Shares Outstanding (M)3,469.413,469.413,469.41
Fair Value$145.29$152.25$159.46
Upside / Downside605.31%639.06%674.10%

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%