Definitive Analysis
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd. (600425.SS)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$3.42 - $8.25$5.07
Multi-Stage$4.50 - $4.94$4.72
Blended Fair Value$4.89
Current Price$4.43
Upside10.49%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.66%-3.48%0.130.140.190.060.080.120.150.160.180.22
YoY Growth---7.13%-26.78%228.40%-21.85%-34.67%-20.90%-6.05%-12.28%-17.60%14.62%
Dividend Yield--3.34%3.77%4.89%1.35%1.76%3.22%2.93%4.32%2.56%4.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)261.17
(-) Cash Dividends Paid (M)199.31
(=) Cash Retained (M)61.85
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)52.2332.6519.59
Cash Retained (M)61.8561.8561.85
(-) Cash Required (M)-52.23-32.65-19.59
(=) Excess Retained (M)9.6229.2142.27
(/) Shares Outstanding (M)1,600.181,600.181,600.18
(=) Excess Retained per Share0.010.020.03
LTM Dividend per Share0.120.120.12
(+) Excess Retained per Share0.010.020.03
(=) Adjusted Dividend0.130.140.15
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate2.41%3.41%4.41%
Fair Value$3.42$5.07$8.25
Upside / Downside-22.82%14.53%86.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)261.17270.06279.26288.77298.60308.77318.03
Payout Ratio76.32%79.05%81.79%84.53%87.26%90.00%92.50%
Projected Dividends (M)199.31213.49228.40244.08260.57277.89294.18

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate2.41%3.41%4.41%
Year 1 PV (M)198.87200.81202.75
Year 2 PV (M)198.18202.07206.00
Year 3 PV (M)197.28203.12209.07
Year 4 PV (M)196.18203.95211.96
Year 5 PV (M)194.89204.59214.68
PV of Terminal Value (M)6,221.836,531.616,853.60
Equity Value (M)7,207.237,546.157,898.05
Shares Outstanding (M)1,600.181,600.181,600.18
Fair Value$4.50$4.72$4.94
Upside / Downside1.67%6.45%11.42%

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%