Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Coal Xinji Energy Co.,Ltd (601918.SS)

Company Dividend Discount ModelIndustry: CoalSector: Energy

Valuation Snapshot

Stable Growth$80.05 - $155.77$145.97
Multi-Stage$31.56 - $34.62$33.06
Blended Fair Value$89.51
Current Price$6.23
Upside1,336.82%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.23%0.58%0.330.290.280.300.350.350.360.380.390.34
YoY Growth--15.14%5.19%-9.43%-12.42%-2.14%-2.37%-4.30%-3.05%13.52%9.55%
Dividend Yield--4.87%3.38%6.67%5.20%10.81%13.04%10.26%11.86%7.80%5.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,045.20
(-) Cash Dividends Paid (M)383.88
(=) Cash Retained (M)1,661.31
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)409.04255.65153.39
Cash Retained (M)1,661.311,661.311,661.31
(-) Cash Required (M)-409.04-255.65-153.39
(=) Excess Retained (M)1,252.271,405.661,507.92
(/) Shares Outstanding (M)2,590.542,590.542,590.54
(=) Excess Retained per Share0.480.540.58
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.480.540.58
(=) Adjusted Dividend0.630.690.73
WACC / Discount Rate5.48%5.48%5.48%
Growth Rate4.65%5.65%6.65%
Fair Value$80.05$145.97$155.77
Upside / Downside1,184.90%2,242.98%2,400.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,045.202,160.782,282.892,411.912,548.212,692.222,772.99
Payout Ratio18.77%33.02%47.26%61.51%75.75%90.00%92.50%
Projected Dividends (M)383.88713.401,078.941,483.521,930.372,423.002,565.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.48%5.48%5.48%
Growth Rate4.65%5.65%6.65%
Year 1 PV (M)669.96676.36682.76
Year 2 PV (M)951.53969.80988.24
Year 3 PV (M)1,228.651,264.211,300.44
Year 4 PV (M)1,501.371,559.581,619.47
Year 5 PV (M)1,769.751,855.941,945.45
PV of Terminal Value (M)75,632.3079,315.5683,140.94
Equity Value (M)81,753.5585,641.4489,677.30
Shares Outstanding (M)2,590.542,590.542,590.54
Fair Value$31.56$33.06$34.62
Upside / Downside406.56%430.65%455.65%

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%