Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Railway Hi-tech Industry Corporation Limited (600528.SS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$65.25 - $118.74$111.21
Multi-Stage$60.00 - $66.26$63.07
Blended Fair Value$87.14
Current Price$8.28
Upside952.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.67%-10.44%0.140.240.160.200.180.120.470.200.530.39
YoY Growth---40.72%46.85%-19.18%14.34%48.85%-74.56%131.86%-61.96%35.11%-8.59%
Dividend Yield--1.72%3.07%1.71%2.55%1.95%1.24%3.81%1.74%3.28%2.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,444.77
(-) Cash Dividends Paid (M)88.56
(=) Cash Retained (M)1,356.22
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)288.95180.60108.36
Cash Retained (M)1,356.221,356.221,356.22
(-) Cash Required (M)-288.95-180.60-108.36
(=) Excess Retained (M)1,067.261,175.621,247.86
(/) Shares Outstanding (M)2,272.822,272.822,272.82
(=) Excess Retained per Share0.470.520.55
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.470.520.55
(=) Adjusted Dividend0.510.560.59
WACC / Discount Rate-0.26%-0.26%-0.26%
Growth Rate-1.03%-0.03%0.97%
Fair Value$65.25$111.21$118.74
Upside / Downside688.06%1,243.11%1,334.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,444.771,444.331,443.891,443.451,443.011,442.571,485.85
Payout Ratio6.13%22.90%39.68%56.45%73.23%90.00%92.50%
Projected Dividends (M)88.56330.80572.90814.851,056.661,298.311,374.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.26%-0.26%-0.26%
Growth Rate-1.03%-0.03%0.97%
Year 1 PV (M)328.34331.66334.98
Year 2 PV (M)564.42575.88587.46
Year 3 PV (M)796.82821.22846.11
Year 4 PV (M)1,025.601,067.681,111.05
Year 5 PV (M)1,250.791,315.271,382.38
PV of Terminal Value (M)132,410.03139,236.02146,340.67
Equity Value (M)136,376.01143,347.74150,602.66
Shares Outstanding (M)2,272.822,272.822,272.82
Fair Value$60.00$63.07$66.26
Upside / Downside624.68%661.72%700.27%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%