Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aerospace Hi-Tech Holding Group Co., Ltd. (000901.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$34.09 - $40.19$37.65
Multi-Stage$24.03 - $26.46$25.22
Blended Fair Value$31.44
Current Price$16.79
Upside87.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.02%26.48%0.070.010.030.030.010.050.000.020.040.01
YoY Growth--405.42%-56.67%-11.82%193.20%-78.49%0.00%-100.00%-47.37%401.71%29.26%
Dividend Yield--0.60%0.16%0.30%0.37%0.15%0.62%0.00%0.17%0.22%0.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)166.12
(-) Cash Dividends Paid (M)33.71
(=) Cash Retained (M)132.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)33.2220.7712.46
Cash Retained (M)132.42132.42132.42
(-) Cash Required (M)-33.22-20.77-12.46
(=) Excess Retained (M)99.19111.65119.96
(/) Shares Outstanding (M)795.48795.48795.48
(=) Excess Retained per Share0.120.140.15
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.120.140.15
(=) Adjusted Dividend0.170.180.19
WACC / Discount Rate-1.15%-1.15%-1.15%
Growth Rate2.02%3.02%4.02%
Fair Value$34.09$37.65$40.19
Upside / Downside103.03%124.25%139.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)166.12171.15176.32181.66187.15192.81198.60
Payout Ratio20.29%34.23%48.17%62.12%76.06%90.00%92.50%
Projected Dividends (M)33.7158.5984.94112.84142.34173.53183.70

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.15%-1.15%-1.15%
Growth Rate2.02%3.02%4.02%
Year 1 PV (M)58.7059.2759.85
Year 2 PV (M)85.2686.9488.63
Year 3 PV (M)113.46116.83120.27
Year 4 PV (M)143.40149.10154.98
Year 5 PV (M)175.14183.89192.99
PV of Terminal Value (M)18,540.2219,466.8220,430.11
Equity Value (M)19,116.1720,062.8521,046.82
Shares Outstanding (M)795.48795.48795.48
Fair Value$24.03$25.22$26.46
Upside / Downside43.13%50.21%57.58%

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%