Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China International Marine Containers (Group) Co., Ltd. (000039.SZ)

Company Dividend Discount ModelIndustry: Manufacturing - Metal FabricationSector: Industrials

Valuation Snapshot

Stable Growth$81.18 - $95.64$89.63
Multi-Stage$29.52 - $32.38$30.92
Blended Fair Value$60.28
Current Price$8.29
Upside627.09%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.97%1.86%0.410.170.440.180.080.290.510.440.540.41
YoY Growth--137.81%-61.03%146.61%133.74%-73.79%-43.41%17.46%-19.45%33.44%20.21%
Dividend Yield--4.64%1.81%5.78%1.93%0.72%5.67%6.14%4.72%6.09%4.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,709.94
(-) Cash Dividends Paid (M)848.19
(=) Cash Retained (M)1,861.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)541.99338.74203.25
Cash Retained (M)1,861.751,861.751,861.75
(-) Cash Required (M)-541.99-338.74-203.25
(=) Excess Retained (M)1,319.761,523.001,658.50
(/) Shares Outstanding (M)5,635.095,635.095,635.09
(=) Excess Retained per Share0.230.270.29
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.230.270.29
(=) Adjusted Dividend0.380.420.44
WACC / Discount Rate4.71%4.71%4.71%
Growth Rate5.50%6.50%7.50%
Fair Value$81.18$89.63$95.64
Upside / Downside879.21%981.16%1,053.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,709.942,886.083,073.683,273.473,486.243,712.853,824.24
Payout Ratio31.30%43.04%54.78%66.52%78.26%90.00%92.50%
Projected Dividends (M)848.191,242.151,683.752,177.502,728.333,341.563,537.42

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.71%4.71%4.71%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,175.181,186.321,197.46
Year 2 PV (M)1,507.081,535.781,564.76
Year 3 PV (M)1,843.941,896.871,950.81
Year 4 PV (M)2,185.822,269.882,356.34
Year 5 PV (M)2,532.772,655.112,782.12
PV of Terminal Value (M)157,121.03164,710.04172,589.49
Equity Value (M)166,365.82174,254.00182,440.98
Shares Outstanding (M)5,635.095,635.095,635.09
Fair Value$29.52$30.92$32.38
Upside / Downside256.13%273.02%290.54%

High-Yield Dividend Screener

« Prev Page 41 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
5271.KLPecca Group Berhad3.89%$0.0781.04%
8183.TWOInfo-Tek Corporation3.89%$1.3053.03%
BDMS-R.BKBangkok Dusit Medical Services Public Company Limited3.89%$0.7572.62%
DANHOS13.MXFibra Danhos3.89%$1.0936.98%
FPE.DEFuchs Petrolub SE3.89%$1.1751.86%
S63.SISingapore Technologies Engineering Ltd3.89%$0.3372.94%
SONIC.BKSonic Interfreight Public Company Limited3.89%$0.0633.00%
0QMW.LKuehne + Nagel International AG3.88%$9.9598.58%
600861.SSFESCO Group Co., Ltd.3.88%$0.7134.85%
CIV.PACaisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative3.88%$4.0518.13%
DIR-UN.TODream Industrial Real Estate Investment Trust3.88%$0.4965.95%
GGBR3.SAGerdau S.A.3.88%$0.6845.15%
HMC.AXHMC Capital Limited3.88%$0.1611.87%
000728.SZGuoyuan Securities Company Limited3.87%$0.3252.50%
2145.HKShanghai Chicmax Cosmetic Co., Ltd.3.87%$2.6964.24%
600025.SSHuaneng Lancang River Hydropower Inc.3.87%$0.3575.95%
603970.SSSino-Agri Leading Biosciences Co.,Ltd3.87%$0.5074.51%
6509.TWOTaiwan Hopax Chems.Mfg.Co.,Ltd.3.87%$1.2549.65%
AKZA.ASAkzo Nobel N.V.3.87%$2.3195.66%
1763.HKChina Isotope & Radiation Corporation3.86%$0.8332.12%
600761.SSAnhui Heli Co.,Ltd.3.86%$0.8153.66%
605337.SSZhe Jiang Li Zi Yuan Food Co.,Ltd.3.86%$0.4692.31%
BOSS.DEHugo Boss AG3.86%$1.4043.29%
GOFORE.HEGofore Oyj3.86%$0.5283.77%
LOGO.ISLogo Yazilim Sanayi ve Ticaret A.S.3.86%$5.9443.46%
PKTM.VIPIERER Mobility AG3.86%$0.583.67%
SICT.BKSilicon Craft Technology Public Company Limited3.86%$0.0951.68%
000591.SZCECEP Solar Energy Co.,Ltd.3.85%$0.1763.11%
0QKI.LSwisscom AG3.85%$22.0191.35%
215200.KQMegaStudyEdu Co. Ltd3.85%$1,569.9734.80%
2163.TArtner Co.,Ltd.3.85%$81.5765.08%
3265.TWOWinstek Semiconductor Co., Ltd.3.85%$4.8095.49%
6301.TKomatsu Ltd.3.85%$192.6642.48%
9563.SRBena Steel Industries Co.3.85%$1.5884.07%
CPN-R.BKCentral Pattana Public Company Limited3.85%$2.1257.57%
000080.KSHITEJINRO Co., Ltd.3.84%$700.2055.98%
601921.SSZhejiang Publishing & Media Co., Ltd.3.84%$0.3051.98%
9945.TWRuentex Development Co.,Ltd.3.84%$1.1433.31%
AGUAS-A.SNAguas Andinas S.A.3.84%$14.2270.41%
TNKTeekay Tankers Ltd.3.84%$1.9821.29%
WALMEX.MXWal-Mart de México, S.A.B. de C.V.3.84%$2.1674.07%
000810.KSSamsung Fire & Marine Insurance Co., Ltd.3.83%$19,037.8640.33%
0QPW.LZug Estates Holding AG3.83%$85.0029.91%
9910.TWFeng Tay Enterprises Co., Ltd.3.83%$4.3186.98%
CTC-A.TOCanadian Tire Corporation, Limited3.83%$6.7249.69%
LOR.DEL'Oréal S.A.3.83%$13.9859.38%
SOBOSouth Bow Corporation3.83%$1.0769.36%
0799.HKIGG Inc3.82%$0.1512.76%
105630.KSHansae Co., Ltd.3.82%$500.3039.98%
SIX2.DESixt SE3.82%$2.7144.65%