Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai New World Co., Ltd (600628.SS)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$15.94 - $18.85$17.63
Multi-Stage$74.30 - $83.13$78.62
Blended Fair Value$48.12
Current Price$7.39
Upside551.20%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-21.40%-15.70%0.060.060.100.110.120.190.260.160.140.28
YoY Growth---4.50%-40.24%-8.73%-10.25%-35.85%-27.70%59.90%20.81%-50.98%-11.69%
Dividend Yield--0.78%0.94%1.33%1.50%1.45%1.60%3.36%1.76%1.10%2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)69.08
(-) Cash Dividends Paid (M)29.32
(=) Cash Retained (M)39.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13.828.635.18
Cash Retained (M)39.7639.7639.76
(-) Cash Required (M)-13.82-8.63-5.18
(=) Excess Retained (M)25.9431.1234.58
(/) Shares Outstanding (M)607.96607.96607.96
(=) Excess Retained per Share0.040.050.06
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.040.050.06
(=) Adjusted Dividend0.090.100.11
WACC / Discount Rate-40.10%-40.10%-40.10%
Growth Rate-12.33%-11.33%-10.33%
Fair Value$15.94$17.63$18.85
Upside / Downside115.67%138.58%155.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)69.0861.2554.3148.1642.7037.8639.00
Payout Ratio42.45%51.96%61.47%70.98%80.49%90.00%92.50%
Projected Dividends (M)29.3231.8233.3834.1834.3734.0836.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-40.10%-40.10%-40.10%
Growth Rate-12.33%-11.33%-10.33%
Year 1 PV (M)52.5353.1353.73
Year 2 PV (M)90.9693.0495.16
Year 3 PV (M)153.73159.05164.49
Year 4 PV (M)255.14266.98279.23
Year 5 PV (M)417.55441.92467.40
PV of Terminal Value (M)44,202.5046,781.6349,479.76
Equity Value (M)45,172.4147,795.7550,539.77
Shares Outstanding (M)607.96607.96607.96
Fair Value$74.30$78.62$83.13
Upside / Downside905.44%963.83%1,024.90%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%