Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang China Commodities City Group Co., Ltd. (600415.SS)

Company Dividend Discount ModelIndustry: Real Estate - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$129.78 - $152.90$143.29
Multi-Stage$38.66 - $42.36$40.48
Blended Fair Value$91.88
Current Price$18.55
Upside395.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.69%7.66%0.260.110.120.120.100.140.130.100.090.16
YoY Growth--135.70%-8.76%0.19%21.12%-30.37%4.94%28.86%12.72%-41.33%28.75%
Dividend Yield--1.68%1.24%2.06%2.37%1.96%4.27%2.76%1.95%1.17%2.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,202.12
(-) Cash Dividends Paid (M)2,255.02
(=) Cash Retained (M)1,947.10
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)840.42525.26315.16
Cash Retained (M)1,947.101,947.101,947.10
(-) Cash Required (M)-840.42-525.26-315.16
(=) Excess Retained (M)1,106.671,421.831,631.94
(/) Shares Outstanding (M)5,465.755,465.755,465.75
(=) Excess Retained per Share0.200.260.30
LTM Dividend per Share0.410.410.41
(+) Excess Retained per Share0.200.260.30
(=) Adjusted Dividend0.620.670.71
WACC / Discount Rate5.09%5.09%5.09%
Growth Rate5.50%6.50%7.50%
Fair Value$129.78$143.29$152.90
Upside / Downside599.60%672.44%724.24%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,202.124,475.264,766.155,075.955,405.885,757.275,929.99
Payout Ratio53.66%60.93%68.20%75.47%82.73%90.00%92.50%
Projected Dividends (M)2,255.022,726.823,250.433,830.594,472.445,181.545,485.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.09%5.09%5.09%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,570.372,594.732,619.10
Year 2 PV (M)2,888.142,943.152,998.68
Year 3 PV (M)3,208.353,300.453,394.29
Year 4 PV (M)3,531.003,666.793,806.47
Year 5 PV (M)3,856.124,042.384,235.76
PV of Terminal Value (M)195,248.16204,678.72214,470.21
Equity Value (M)211,302.14221,226.22231,524.50
Shares Outstanding (M)5,465.755,465.755,465.75
Fair Value$38.66$40.48$42.36
Upside / Downside108.41%118.19%128.35%

High-Yield Dividend Screener

« Prev Page 52 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PRN.AXPerenti Limited3.11%$0.0939.25%
S11.BKS 11 Group Public Company Limited3.11%$0.1017.73%
SPKSJF.COSparekassen Sjælland-Fyn A/S3.11%$11.8230.81%
0QQT.LEdisun Power Europe AG3.10%$1.618.38%
117580.KSDaesung Energy Co., Ltd.3.10%$248.5825.96%
5851.TRyobi Limited3.10%$84.8741.68%
601952.SSJiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.3.10%$0.2867.42%
7242.TKYB Corporation3.10%$138.5423.69%
8206.KLEco World Development Group Berhad3.10%$0.0755.27%
EGR1T.TLEnefit Green AS3.10%$0.1147.44%
ROU.BRRoularta Media Group N.V.3.10%$0.3763.60%
021240.KSCOWAY Co., Ltd.3.09%$2,641.4332.91%
032830.KSSamsung Life Insurance Co., Ltd.3.09%$4,826.3739.72%
4809.TParaca Inc.3.09%$62.8332.24%
ACKB.BRAckermans & Van Haaren N.V.3.09%$7.1924.51%
BRCR11.SAFundo de Investimento Imobiliário - FII BTG Pactual Corporate Office Fund3.09%$1.4381.27%
ICLICL Group Ltd3.09%$0.1862.52%
LPP.WALPP S.A.3.09%$654.9267.31%
MINT-R.BKMinor International Public Company Limited3.09%$0.7558.46%
SSMS.JKPT Sawit Sumbermas Sarana Tbk.3.09%$47.9037.66%
TKNO4.SATekno S.A. Indústria e Comércio3.09%$6.2852.08%
002772.SZTianshui Zhongxing Bio-technology Co.,Ltd.3.08%$0.4569.10%
008490.KSSuheung Co., Ltd.3.08%$663.1317.93%
015750.KQSungwoo Hitech Co., Ltd.3.08%$209.439.11%
0KIZ.LNew Wave Group AB (publ)3.08%$3.5056.51%
3696.TCeres Inc.3.08%$59.8629.20%
9535.SRLadun Investment Company3.08%$0.0833.54%
BAMNB.ASKoninklijke BAM Groep nv3.08%$0.3026.44%
002500.SZShanxi Securities Co., Ltd.3.07%$0.1872.43%
1734.TWSinphar Pharmaceutical Co.,Ltd.3.07%$0.9454.13%
603035.SSJiangsu Changshu Automotive Trim Group Co., Ltd.3.07%$0.4744.81%
688029.SSMicro-Tech (Nanjing) Co., Ltd.3.07%$2.5076.50%
9622.SRShmoh Almadi Co.3.07%$0.2753.61%
4423.TARTERIA Networks Corporation3.06%$60.5352.12%
COH.AXCochlear Limited3.06%$7.9970.26%
GEBKA.ATGeneral Commercial & Industrial S.A.3.06%$0.0862.96%
KAT.AXKatana Capital Limited3.06%$0.0426.99%
KBSPIF.BKKhonburi Sugar Power Plant Infrastructure Fund3.06%$0.2519.88%
002001.SZZhejiang NHU Company Ltd.3.05%$0.7732.74%
008560.KSMeritz Securities Co., Ltd.3.05%$185.9714.12%
0826.HKTiangong International Company Limited3.05%$0.1037.07%
339770.KSKyochon Food&Beverage Co., Ltd.3.05%$130.8548.67%
600511.SSChina National Medicines Corporation Ltd.3.05%$0.8832.88%
6902.TDENSO Corporation3.05%$65.9045.39%
BGRIM-R.BKB.Grimm Power Public Company Limited3.05%$0.4356.94%
CSMG3.SACompanhia de Saneamento de Minas Gerais3.05%$1.3337.21%
PIHLIS.HEPihlajalinna Oyj3.05%$0.4424.32%
0EXG.ILJerónimo Martins, SGPS, S.A.3.04%$0.6263.09%
0NX2.LABB Ltd3.04%$1.0543.06%
4204.TSekisui Chemical Co., Ltd.3.04%$80.0246.81%