Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenyang Cuihua Gold and Silver Jewelry Co., Ltd. (002731.SZ)

Company Dividend Discount ModelIndustry: Luxury GoodsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$181.64 - $214.01$200.55
Multi-Stage$123.56 - $135.60$129.47
Blended Fair Value$165.01
Current Price$12.44
Upside1,226.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.39%10.17%0.430.290.250.270.270.360.330.270.250.23
YoY Growth--47.21%15.55%-7.09%0.14%-25.36%9.19%22.09%8.15%7.78%43.55%
Dividend Yield--4.32%2.66%1.75%1.82%4.10%5.29%2.30%2.97%1.56%1.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)273.84
(-) Cash Dividends Paid (M)68.08
(=) Cash Retained (M)205.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)54.7734.2320.54
Cash Retained (M)205.76205.76205.76
(-) Cash Required (M)-54.77-34.23-20.54
(=) Excess Retained (M)150.99171.53185.22
(/) Shares Outstanding (M)254.48254.48254.48
(=) Excess Retained per Share0.590.670.73
LTM Dividend per Share0.270.270.27
(+) Excess Retained per Share0.590.670.73
(=) Adjusted Dividend0.860.941.00
WACC / Discount Rate2.28%2.28%2.28%
Growth Rate5.50%6.50%7.50%
Fair Value$181.64$200.55$214.01
Upside / Downside1,360.15%1,512.17%1,620.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)273.84291.64310.60330.79352.29375.19386.44
Payout Ratio24.86%37.89%50.92%63.94%76.97%90.00%92.50%
Projected Dividends (M)68.08110.50158.15211.52271.17337.67357.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.28%2.28%2.28%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)107.03108.04109.06
Year 2 PV (M)148.36151.19154.04
Year 3 PV (M)192.19197.71203.33
Year 4 PV (M)238.64247.82257.26
Year 5 PV (M)287.82301.73316.16
PV of Terminal Value (M)30,469.2731,940.9533,468.95
Equity Value (M)31,443.3132,947.4334,508.79
Shares Outstanding (M)254.48254.48254.48
Fair Value$123.56$129.47$135.60
Upside / Downside893.23%940.74%990.06%

High-Yield Dividend Screener

« Prev Page 48 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3269.TAdvance Residence Investment Corporation3.39%$5,804.0552.10%
CTZ.VNamSys Inc.3.39%$0.0556.26%
FILTRA.BOFiltra Consultants and Engineers Limited3.39%$2.4484.66%
INWI.STInwido AB (publ)3.39%$5.4860.02%
000422.SZHubei Yihua Chemical Industry Co., Ltd.3.38%$0.4872.32%
002318.SZZhejiang Jiuli Hi-Tech Metals Co., Ltd.3.38%$0.9854.31%
002533.SZGold cup Electric Apparatus Co.,Ltd.3.38%$0.4250.59%
003490.KSKorean Air Lines Co., Ltd.3.38%$750.2629.70%
600578.SSBeijing Jingneng Power Co., Ltd.3.38%$0.1733.20%
601811.SSXinhua Winshare Publishing and Media Co., Ltd.3.38%$0.4534.30%
7270.TSubaru Corporation3.38%$114.7827.17%
JHGJanus Henderson Group plc3.38%$1.6146.72%
002714.SZMuyuan Foods Co., Ltd.3.37%$1.7041.84%
019210.KQYG-1 Co., Ltd.3.37%$174.8833.83%
1954.TNippon Koei Co., Ltd.3.37%$126.0437.37%
7TEC.BOSaven Technologies Limited3.37%$1.5048.59%
8252.TMarui Group Co., Ltd.3.37%$108.4166.71%
9739.TNSW Inc.3.37%$85.1035.17%
0JMU.Ltechnotrans SE3.36%$1.1552.64%
4321.SRArabian Centres Company3.36%$0.6424.31%
600141.SSHubei Xingfa Chemicals Group Co., Ltd.3.36%$1.1683.90%
601825.SSShanghai Rural Commercial Bank Co., Ltd.3.36%$0.3124.33%
KC4.DEKONE Oyj3.36%$1.8095.42%
OTEXOpen Text Corporation3.36%$1.0755.28%
294870.KSHDC Hyundai Development Company3.35%$700.0023.41%
4212.TSekisui Jushi Corporation3.35%$71.2959.28%
B61.SIBukit Sembawang Estates Limited3.35%$0.1636.24%
CAMB.BRCampine N.V.3.35%$7.6318.23%
ELIS.PAElis S.A.3.35%$0.8033.62%
KREATE.HEKreate Group Oyj3.35%$0.4379.17%
M12.DEM1 Kliniken AG3.35%$0.6132.73%
XGR2.DECompass Group PLC3.35%$0.9061.67%
004430.KSSongwon Industrial Co., Ltd.3.34%$301.2433.59%
0N66.LATOSS Software AG3.34%$3.8280.44%
6219.TWOFull Wang International Development Co., Ltd.3.34%$0.6777.89%
9537.SRAmwaj International Company3.34%$1.0094.38%
AMATAV.BKAmata VN Public Company Limited3.34%$0.0621.41%
EOAN.DEE.on Se3.34%$0.5547.88%
030190.KQNICE Information Service Co., Ltd.3.33%$331.9538.71%
089470.KSHDC Hyundai Engineering Plastics Co., Ltd.3.33%$140.0111.49%
2373.HKBeauty Farm Medical and Health Industry Inc.3.33%$0.8841.42%
600258.SSBTG Hotels (Group) Co., Ltd.3.33%$0.5674.23%
601518.SSJilin Expressway Co., Ltd.3.33%$0.0932.60%
6584.TSanoh Industrial Co., Ltd.3.33%$28.5739.95%
6843.TWOJDV Control Valves Co., Ltd.3.33%$1.9085.01%
ARASE.ISDogu Aras Enerji Yatirimlari AS3.33%$2.3841.72%
AZA.STAvanza Bank Holding AB (publ)3.33%$11.7070.53%
BAY-R.BKBank of Ayudhya Public Company Limited3.33%$0.8720.61%
SL.MISanlorenzo S.p.A.3.33%$1.0133.16%
STNGScorpio Tankers Inc.3.33%$1.6528.37%