Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Dongxing Securities Corporation Limited (601198.SS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$37.59 - $135.32$120.19
Multi-Stage$17.67 - $19.34$18.49
Blended Fair Value$69.34
Current Price$11.59
Upside498.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-7.32%10.75%0.350.270.560.520.590.510.540.460.530.30
YoY Growth--30.18%-51.99%7.04%-11.46%15.48%-5.76%17.29%-11.70%76.71%135.39%
Dividend Yield--3.04%3.32%6.68%5.37%5.41%4.70%3.91%3.26%2.86%1.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,200.22
(-) Cash Dividends Paid (M)541.28
(=) Cash Retained (M)1,658.95
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)440.04275.03165.02
Cash Retained (M)1,658.951,658.951,658.95
(-) Cash Required (M)-440.04-275.03-165.02
(=) Excess Retained (M)1,218.901,383.921,493.93
(/) Shares Outstanding (M)3,229.063,229.063,229.06
(=) Excess Retained per Share0.380.430.46
LTM Dividend per Share0.170.170.17
(+) Excess Retained per Share0.380.430.46
(=) Adjusted Dividend0.550.600.63
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate5.35%6.35%7.35%
Fair Value$37.59$120.19$135.32
Upside / Downside224.36%937.00%1,067.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,200.222,339.842,488.322,646.232,814.152,992.733,082.51
Payout Ratio24.60%37.68%50.76%63.84%76.92%90.00%92.50%
Projected Dividends (M)541.28881.671,263.091,689.362,164.652,693.462,851.32

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate5.35%6.35%7.35%
Year 1 PV (M)817.21824.97832.73
Year 2 PV (M)1,085.151,105.851,126.74
Year 3 PV (M)1,345.261,383.931,423.34
Year 4 PV (M)1,597.711,659.251,722.54
Year 5 PV (M)1,842.671,931.812,024.36
PV of Terminal Value (M)50,362.3052,798.4555,327.97
Equity Value (M)57,050.3059,704.2562,457.68
Shares Outstanding (M)3,229.063,229.063,229.06
Fair Value$17.67$18.49$19.34
Upside / Downside52.44%59.53%66.89%

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%