Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aerospace Hi-Tech Holding Group Co., Ltd. (000901.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$34.09 - $40.19$37.65
Multi-Stage$24.03 - $26.46$25.22
Blended Fair Value$31.44
Current Price$16.79
Upside87.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.02%26.48%0.070.010.030.030.010.050.000.020.040.01
YoY Growth--405.42%-56.67%-11.82%193.20%-78.49%0.00%-100.00%-47.37%401.71%29.26%
Dividend Yield--0.60%0.16%0.30%0.37%0.15%0.62%0.00%0.17%0.22%0.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)166.12
(-) Cash Dividends Paid (M)33.71
(=) Cash Retained (M)132.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)33.2220.7712.46
Cash Retained (M)132.42132.42132.42
(-) Cash Required (M)-33.22-20.77-12.46
(=) Excess Retained (M)99.19111.65119.96
(/) Shares Outstanding (M)795.48795.48795.48
(=) Excess Retained per Share0.120.140.15
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.120.140.15
(=) Adjusted Dividend0.170.180.19
WACC / Discount Rate-1.15%-1.15%-1.15%
Growth Rate2.02%3.02%4.02%
Fair Value$34.09$37.65$40.19
Upside / Downside103.03%124.25%139.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)166.12171.15176.32181.66187.15192.81198.60
Payout Ratio20.29%34.23%48.17%62.12%76.06%90.00%92.50%
Projected Dividends (M)33.7158.5984.94112.84142.34173.53183.70

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.15%-1.15%-1.15%
Growth Rate2.02%3.02%4.02%
Year 1 PV (M)58.7059.2759.85
Year 2 PV (M)85.2686.9488.63
Year 3 PV (M)113.46116.83120.27
Year 4 PV (M)143.40149.10154.98
Year 5 PV (M)175.14183.89192.99
PV of Terminal Value (M)18,540.2219,466.8220,430.11
Equity Value (M)19,116.1720,062.8521,046.82
Shares Outstanding (M)795.48795.48795.48
Fair Value$24.03$25.22$26.46
Upside / Downside43.13%50.21%57.58%

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%