Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Century Huatong Group Co.,Ltd (002602.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$88.80 - $104.62$98.04
Multi-Stage$74.62 - $81.92$78.20
Blended Fair Value$88.12
Current Price$20.71
Upside325.51%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-7.57%60.74%0.040.040.040.070.070.060.050.010.020.01
YoY Growth---3.32%-2.47%-33.84%-10.22%20.47%30.68%221.80%-13.97%84.15%2,460.73%
Dividend Yield--0.64%0.88%0.73%1.06%1.04%0.60%0.46%0.14%0.15%0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,767.45
(-) Cash Dividends Paid (M)193.40
(=) Cash Retained (M)3,574.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)753.49470.93282.56
Cash Retained (M)3,574.053,574.053,574.05
(-) Cash Required (M)-753.49-470.93-282.56
(=) Excess Retained (M)2,820.563,103.123,291.49
(/) Shares Outstanding (M)7,161.917,161.917,161.91
(=) Excess Retained per Share0.390.430.46
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.390.430.46
(=) Adjusted Dividend0.420.460.49
WACC / Discount Rate-2.06%-2.06%-2.06%
Growth Rate5.50%6.50%7.50%
Fair Value$88.80$98.04$104.62
Upside / Downside328.76%373.40%405.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,767.454,012.334,273.134,550.894,846.705,161.735,316.58
Payout Ratio5.13%22.11%39.08%56.05%73.03%90.00%92.50%
Projected Dividends (M)193.40887.001,669.942,550.933,539.384,645.564,917.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.06%-2.06%-2.06%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)897.15905.65914.16
Year 2 PV (M)1,708.391,740.931,773.78
Year 3 PV (M)2,639.522,715.292,792.50
Year 4 PV (M)3,704.223,846.683,993.20
Year 5 PV (M)4,917.575,155.095,401.70
PV of Terminal Value (M)520,579.10545,723.27571,829.76
Equity Value (M)534,445.95560,086.91586,705.09
Shares Outstanding (M)7,161.917,161.917,161.91
Fair Value$74.62$78.20$81.92
Upside / Downside260.33%277.61%295.56%

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%