Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Industrial & Commercial Bank of China Ltd. (601398.SS)

Company Dividend Discount ModelIndustry: Banks - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$11.74 - $19.20$15.07
Multi-Stage$20.37 - $22.37$21.35
Blended Fair Value$18.21
Current Price$7.30
Upside149.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.33%5.55%0.510.490.420.380.370.340.330.300.290.30
YoY Growth--2.87%18.76%10.99%2.42%7.41%4.93%9.61%1.71%-2.38%0.79%
Dividend Yield--7.39%9.35%9.34%7.87%6.62%6.63%5.77%4.87%6.03%6.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)366,746.00
(-) Cash Dividends Paid (M)159,072.00
(=) Cash Retained (M)207,674.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)73,349.2045,843.2527,505.95
Cash Retained (M)207,674.00207,674.00207,674.00
(-) Cash Required (M)-73,349.20-45,843.25-27,505.95
(=) Excess Retained (M)134,324.80161,830.75180,168.05
(/) Shares Outstanding (M)348,222.20348,222.20348,222.20
(=) Excess Retained per Share0.390.460.52
LTM Dividend per Share0.460.460.46
(+) Excess Retained per Share0.390.460.52
(=) Adjusted Dividend0.840.920.97
WACC / Discount Rate7.09%7.09%7.09%
Growth Rate-0.08%0.92%1.92%
Fair Value$11.74$15.07$19.20
Upside / Downside60.84%106.48%163.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)366,746.00370,115.21373,515.37376,946.77380,409.69383,904.42395,421.55
Payout Ratio43.37%52.70%62.02%71.35%80.67%90.00%92.50%
Projected Dividends (M)159,072.00195,047.42231,670.42268,949.84306,894.67345,513.98365,764.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.09%7.09%7.09%
Growth Rate-0.08%0.92%1.92%
Year 1 PV (M)180,331.56182,136.35183,941.13
Year 2 PV (M)198,031.21202,014.89206,038.25
Year 3 PV (M)212,552.34218,998.18225,573.04
Year 4 PV (M)224,241.23233,353.85242,741.42
Year 5 PV (M)233,412.05245,328.30257,726.33
PV of Terminal Value (M)6,043,323.546,351,849.706,672,849.93
Equity Value (M)7,091,891.937,433,681.267,788,870.10
Shares Outstanding (M)348,222.20348,222.20348,222.20
Fair Value$20.37$21.35$22.37
Upside / Downside178.99%192.43%206.40%

High-Yield Dividend Screener

« Prev Page 45 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
558.SIUMS Holdings Limited3.60%$0.0588.87%
601019.SSShandong Publishing&Media Co.,Ltd3.60%$0.3141.99%
603233.SSDaShenLin Pharmaceutical Group Co., Ltd.3.60%$0.6463.21%
603658.SSAutobio Diagnostics Co., Ltd.3.60%$1.2766.33%
603661.SSHenglin Home Furnishings Co.,Ltd3.60%$1.1557.55%
6371.TTsubakimoto Chain Co.3.60%$83.2737.31%
FSMART.BKForth Smart Service Public Company Limited3.60%$0.2331.86%
KABE-B.STKABE Group AB (publ.)3.60%$8.0076.60%
SKLT.JKPT Sekar Laut Tbk3.60%$9.0042.24%
TFMAMA.BKThai President Foods Public Company Limited3.60%$6.9357.58%
002469.SZShandong Sunway Chemical Group Co., Ltd.3.59%$0.3072.05%
216050.KQIncross Co., Ltd.3.59%$241.9426.78%
2845.TWFar Eastern International Bank Ltd.3.59%$0.4654.51%
6461.TNippon Piston Ring Co., Ltd.3.59%$68.2725.12%
7751.TCanon Inc.3.59%$166.4591.69%
E4C.DEEcotel Communication Ag3.59%$0.4282.27%
LHA.DEDeutsche Lufthansa AG3.59%$0.3122.46%
NTBThe Bank of N.T. Butterfield & Son Limited3.59%$1.7833.40%
SVOA.BKSVOA Public Company Limited3.59%$0.0521.40%
TRAC-B.STAB Traction3.59%$9.0082.36%
0IX0.LGL Events S.A.3.58%$1.0420.20%
0QNG.LJungfraubahn Holding AG3.58%$10.2542.20%
3231.TNomura Real Estate Holdings, Inc.3.58%$34.6440.45%
4106.TWWellell Inc.3.58%$0.8058.20%
EIK.ICEik fasteignafélag hf.3.58%$0.5024.04%
053690.KSHanmiGlobal Co., Ltd.3.57%$642.0628.05%
286940.KSLotte Innovate Co Ltd3.57%$699.8899.32%
601158.SSChongqing Water Group Co.,Ltd.3.57%$0.1691.61%
ILC.SNInversiones La Construcción S.A.3.57%$650.4128.71%
058850.KSKtcs Corporation3.56%$100.0915.29%
1294.TWOHantech Bio-Technology Co., Ltd.3.56%$2.8166.03%
3283.TNippon Prologis REIT, Inc.3.56%$3,304.8853.00%
688121.SSShanghai Supezet Engineering Technology Corp., Ltd.3.56%$0.3973.41%
EMIRATESNBD.AEEmirates NBD Bank PJSC3.56%$1.0228.25%
FLEXO.ATFlexopack Société Anonyme Commercial and Industrial Plastics Company3.56%$0.3017.58%
006040.KSDongwon Industries Co., Ltd.3.55%$1,474.3049.91%
2715.TElematec Corporation3.55%$84.9964.74%
3700.HKInkeverse Group Limited3.55%$0.0411.74%
600958.SSOrient Securities Company Limited3.55%$0.3963.25%
7955.TCleanup Corporation3.55%$31.0045.30%
ISAT.JKPT Indosat Ooredoo Hutchison Tbk3.55%$83.7958.49%
PBSA.JKPT Paramita Bangun Sarana Tbk3.55%$55.0071.03%
004800.KSHyosung Corporation3.54%$3,986.8920.54%
6414.TWEnnoconn Corporation3.54%$10.1352.07%
WIHL.STWihlborgs Fastigheter AB (publ)3.54%$3.2044.13%
002081.SZSuzhou Gold Mantis Construction Decoration Co., Ltd.3.53%$0.1270.03%
0RHV.LInvestis Holding S.A.3.53%$5.1018.83%
2760.TTokyo Electron Device Limited3.53%$119.8646.59%
5515.TWChien Kuo Construction Co., Ltd.3.53%$1.2751.00%
600603.SSGuanghui Logistics Co.Ltd3.53%$0.2263.76%