Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Anhui Quanchai Engine Co., Ltd. (600218.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$34.23 - $40.36$37.81
Multi-Stage$25.73 - $28.33$27.01
Blended Fair Value$32.41
Current Price$9.23
Upside251.13%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS114.09%7.65%0.070.080.110.090.070.000.050.070.070.10
YoY Growth---13.12%-23.96%18.46%33.63%4,200.29%-96.51%-38.33%0.37%-27.61%197.20%
Dividend Yield--0.83%0.99%1.20%0.90%0.76%0.02%0.39%1.13%0.71%0.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)90.50
(-) Cash Dividends Paid (M)26.18
(=) Cash Retained (M)64.32
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)18.1011.316.79
Cash Retained (M)64.3264.3264.32
(-) Cash Required (M)-18.10-11.31-6.79
(=) Excess Retained (M)46.2253.0157.53
(/) Shares Outstanding (M)430.93430.93430.93
(=) Excess Retained per Share0.110.120.13
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.110.120.13
(=) Adjusted Dividend0.170.180.19
WACC / Discount Rate-2.50%-2.50%-2.50%
Growth Rate1.89%2.89%3.89%
Fair Value$34.23$37.81$40.36
Upside / Downside270.90%309.66%337.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)90.5093.1195.8098.56101.40104.33107.46
Payout Ratio28.92%41.14%53.35%65.57%77.78%90.00%92.50%
Projected Dividends (M)26.1838.3051.1164.6378.8893.9099.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.50%-2.50%-2.50%
Growth Rate1.89%2.89%3.89%
Year 1 PV (M)38.9039.2939.67
Year 2 PV (M)52.7353.7754.82
Year 3 PV (M)67.7169.7271.78
Year 4 PV (M)83.9487.2890.72
Year 5 PV (M)101.49106.57111.85
PV of Terminal Value (M)10,743.5211,281.2111,840.21
Equity Value (M)11,088.2911,637.8312,209.05
Shares Outstanding (M)430.93430.93430.93
Fair Value$25.73$27.01$28.33
Upside / Downside178.78%192.59%206.96%

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%