Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CMOC Group Limited (603993.SS)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$15.89 - $31.55$22.02
Multi-Stage$12.17 - $13.27$12.71
Blended Fair Value$17.37
Current Price$15.70
Upside10.62%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.40%21.61%0.330.300.230.120.120.200.130.090.040.06
YoY Growth--9.94%30.86%96.74%-7.64%-37.26%58.84%47.02%90.09%-28.99%36.86%
Dividend Yield--4.30%3.60%3.79%2.21%2.37%5.74%2.53%1.01%0.95%1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,538.77
(-) Cash Dividends Paid (M)6,739.75
(=) Cash Retained (M)12,799.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,907.752,442.351,465.41
Cash Retained (M)12,799.0212,799.0212,799.02
(-) Cash Required (M)-3,907.75-2,442.35-1,465.41
(=) Excess Retained (M)8,891.2710,356.6811,333.61
(/) Shares Outstanding (M)21,108.2021,108.2021,108.20
(=) Excess Retained per Share0.420.490.54
LTM Dividend per Share0.320.320.32
(+) Excess Retained per Share0.420.490.54
(=) Adjusted Dividend0.740.810.86
WACC / Discount Rate10.42%10.42%10.42%
Growth Rate5.50%6.50%7.50%
Fair Value$15.89$22.02$31.55
Upside / Downside1.20%40.27%100.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,538.7720,808.7922,161.3723,601.8625,135.9826,769.8127,572.91
Payout Ratio34.49%45.60%56.70%67.80%78.90%90.00%92.50%
Projected Dividends (M)6,739.759,487.8512,564.7316,001.5119,832.0024,092.8325,504.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.42%10.42%10.42%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)8,512.068,592.758,673.43
Year 2 PV (M)10,113.1610,305.7910,500.23
Year 3 PV (M)11,554.7811,886.4812,224.46
Year 4 PV (M)12,847.9613,342.0513,850.27
Year 5 PV (M)14,003.0414,679.4015,381.63
PV of Terminal Value (M)199,862.28209,515.71219,538.59
Equity Value (M)256,893.30268,322.17280,168.62
Shares Outstanding (M)21,108.2021,108.2021,108.20
Fair Value$12.17$12.71$13.27
Upside / Downside-22.48%-19.03%-15.46%

High-Yield Dividend Screener

« Prev Page 49 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
064960.KSSNT Motiv Co., Ltd.3.32%$1,136.7332.23%
0RNT.LBrødrene A & O Johansen A/S3.32%$3.0743.48%
603676.SSTibet Weixinkang Medicine Co., Ltd.3.32%$0.3567.92%
6791.TWOTaiwan Auto-Design Co.3.32%$3.4985.79%
9432.TNTT, Inc.3.32%$5.2441.63%
AJBU.SIKeppel DC REIT3.32%$0.0751.19%
MFF.AXMFF Capital Investments Limited3.32%$0.166.10%
VZN.SWVZ Holding AG3.32%$4.9645.59%
6438.TWSymtek Automation Asia Co., Ltd.3.31%$4.6960.82%
8272.TWOChanging Information Technology Inc.3.31%$2.5960.59%
ALDEL.PADelfingen Industry S.A.3.31%$1.1538.10%
GJF.OLGjensidige Forsikring ASA3.31%$10.0077.33%
001560.KSCheil Grinding Wheel Ind. Co., Ltd.3.30%$321.6715.39%
002895.SZGuizhou Chanhen Chemical Corporation3.30%$1.2157.70%
0GWB.ILL E Lundbergföretagen AB (publ)3.30%$16.7254.63%
2441.TWGreatek Electronics Inc.3.30%$2.9871.42%
MAVI.ISMavi Giyim Sanayi ve Ticaret A.S.3.30%$1.4153.21%
MTSA3.SAMETISA Metalúrgica Timboense S.A.3.30%$2.5153.64%
3475.TGood Com Asset Co., Ltd.3.29%$41.3153.09%
ARCOArcos Dorados Holdings Inc.3.29%$0.2420.61%
GLINT.LSGlintt - Global Intelligent Technologies, S.A.3.29%$0.0463.67%
LABB.MXGenomma Lab Internacional, S.A.B. de C.V.3.29%$0.5928.90%
009770.KSSam Jung Pulp Co.,Ltd.3.28%$1,000.1513.81%
3050.SRSouthern Province Cement Company3.28%$0.7453.26%
603075.SSHangzhou Heatwell Electric Heating Technology Co., Ltd.3.28%$0.7290.17%
6741.TNippon Signal Co., Ltd.3.28%$42.9832.43%
000088.SZShenzhen Yan Tian Port Holdings Co.,Ltd.3.27%$0.1553.36%
002648.SZSatellite Chemical Co.,Ltd.3.27%$0.5831.65%
005750.KSDaelim B&Co Co.,Ltd.3.27%$152.6038.32%
011760.KSHyundai Corporation3.27%$700.0011.11%
2248.TWOShining Victory Motor Electronic Co., Ltd.3.27%$1.6118.34%
4021.TNissan Chemical Corporation3.27%$175.2852.54%
603439.SSGuiZhou SanLi Pharmaceutical Co.,Ltd3.27%$0.3895.76%
7942.TJSP Corporation3.27%$79.9839.18%
BRIT3.SABrisanet Participações S.A.3.27%$0.0982.21%
IAF-PI.TOiA Financial Corporation Inc.3.27%$0.8225.22%
ORS.MIOrsero S.p.A.3.27%$0.6133.02%
PEHN.SWPrivate Equity Holding AG3.27%$2.0817.62%
4471.TSanyo Chemical Industries Ltd.3.26%$169.9727.59%
5315.TWOUnited Radiant Technology Corporation3.26%$0.8049.66%
603558.SSZhejiang Jasan Holding Group Co., Ltd.3.26%$0.3734.35%
7744.TNoritsu Koki Co., Ltd.3.26%$60.5454.32%
MYTIL.ATMetlen Energy & Metals S.A.3.26%$1.7219.73%
TCW.TOTrican Well Service Ltd.3.26%$0.2035.68%
001040.KSCJ Corporation3.25%$5,626.0348.88%
002507.SZChongqing Fuling Zhacai Group Co., Ltd.3.25%$0.4260.46%
016740.KSDUAL Co., Ltd.3.25%$123.0716.96%
131090.KQSecuve Co., Ltd.3.25%$125.0032.25%
300729.SZLoctek Ergonomic Technology Corp.3.25%$0.4463.17%
300881.SZShengtak New Material Co., Ltd3.25%$1.1065.22%