Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Camel Group Co., Ltd. (601311.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$107.01 - $126.08$118.16
Multi-Stage$87.46 - $96.01$91.66
Blended Fair Value$104.91
Current Price$11.28
Upside830.02%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.85%9.08%0.320.200.220.190.370.110.040.040.160.07
YoY Growth--60.13%-9.09%15.48%-49.02%240.00%166.62%-6.56%-71.63%115.00%-46.16%
Dividend Yield--3.76%2.50%2.23%1.69%3.50%1.69%0.38%0.44%1.27%0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)745.36
(-) Cash Dividends Paid (M)38.35
(=) Cash Retained (M)707.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)149.0793.1755.90
Cash Retained (M)707.02707.02707.02
(-) Cash Required (M)-149.07-93.17-55.90
(=) Excess Retained (M)557.94613.85651.11
(/) Shares Outstanding (M)1,175.711,175.711,175.71
(=) Excess Retained per Share0.470.520.55
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.470.520.55
(=) Adjusted Dividend0.510.550.59
WACC / Discount Rate-1.51%-1.51%-1.51%
Growth Rate5.50%6.50%7.50%
Fair Value$107.01$118.16$126.08
Upside / Downside848.71%947.48%1,017.74%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)745.36793.81845.41900.36958.891,021.211,051.85
Payout Ratio5.14%22.12%39.09%56.06%73.03%90.00%92.50%
Projected Dividends (M)38.35175.56330.44504.72700.26919.09972.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.51%-1.51%-1.51%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)176.57178.25179.92
Year 2 PV (M)334.28340.64347.07
Year 3 PV (M)513.53528.27543.29
Year 4 PV (M)716.60744.15772.50
Year 5 PV (M)945.96991.651,039.09
PV of Terminal Value (M)100,140.67104,977.50109,999.45
Equity Value (M)102,827.60107,760.46112,881.32
Shares Outstanding (M)1,175.711,175.711,175.71
Fair Value$87.46$91.66$96.01
Upside / Downside675.35%712.55%751.16%

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%