Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

See Pricing Start Trial

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

Company Dividend Discount ModelIndustry: Banks - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$11.75 - $19.22$15.09
Multi-Stage$20.39 - $22.40$21.38
Blended Fair Value$18.23
Current Price$7.30
Upside149.74%
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 Rate7.08%7.08%7.08%
Growth Rate-0.08%0.92%1.92%
Fair Value$11.75$15.09$19.22
Upside / Downside60.96%106.66%163.35%

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 Rate7.08%7.08%7.08%
Growth Rate-0.08%0.92%1.92%
Year 1 PV (M)180,340.47182,145.34183,950.21
Year 2 PV (M)198,050.77202,034.84206,058.60
Year 3 PV (M)212,583.83219,030.62225,606.46
Year 4 PV (M)224,285.53233,399.94242,789.36
Year 5 PV (M)233,469.69245,388.87257,789.97
PV of Terminal Value (M)6,052,643.226,361,645.186,683,140.44
Equity Value (M)7,101,373.507,443,644.807,799,335.04
Shares Outstanding (M)348,222.20348,222.20348,222.20
Fair Value$20.39$21.38$22.40
Upside / Downside179.36%192.82%206.82%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%