Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Beijing Enlight Media Co., Ltd. (300251.SZ)

Company Dividend Discount ModelIndustry: EntertainmentSector: Communication Services

Valuation Snapshot

Stable Growth$7.03 - $10.92$8.83
Multi-Stage$14.52 - $15.98$15.24
Blended Fair Value$12.03
Current Price$19.37
Upside-37.88%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.41%14.98%0.070.050.200.010.060.070.230.050.050.06
YoY Growth--38.49%-74.82%1,898.40%-83.76%-9.80%-70.32%343.03%2.30%-12.18%234.80%
Dividend Yield--0.33%0.47%2.25%0.12%0.52%0.77%2.61%0.40%0.54%0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,166.77
(-) Cash Dividends Paid (M)584.75
(=) Cash Retained (M)1,582.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)433.35270.85162.51
Cash Retained (M)1,582.021,582.021,582.02
(-) Cash Required (M)-433.35-270.85-162.51
(=) Excess Retained (M)1,148.671,311.181,419.52
(/) Shares Outstanding (M)2,924.882,924.882,924.88
(=) Excess Retained per Share0.390.450.49
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share0.390.450.49
(=) Adjusted Dividend0.590.650.69
WACC / Discount Rate6.71%6.71%6.71%
Growth Rate-1.59%-0.59%0.41%
Fair Value$7.03$8.83$10.92
Upside / Downside-63.72%-54.42%-43.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,166.772,154.052,141.402,128.832,116.332,103.902,167.02
Payout Ratio26.99%39.59%52.19%64.79%77.40%90.00%92.50%
Projected Dividends (M)584.75852.781,117.641,379.371,637.981,893.512,004.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.71%6.71%6.71%
Growth Rate-1.59%-0.59%0.41%
Year 1 PV (M)791.10799.14807.18
Year 2 PV (M)961.82981.461,001.31
Year 3 PV (M)1,101.201,135.111,169.71
Year 4 PV (M)1,213.081,263.141,314.74
Year 5 PV (M)1,300.891,368.341,438.56
PV of Terminal Value (M)37,096.8839,020.3341,022.76
Equity Value (M)42,464.9744,567.5346,754.25
Shares Outstanding (M)2,924.882,924.882,924.88
Fair Value$14.52$15.24$15.98
Upside / Downside-25.05%-21.34%-17.48%

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%