Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Everbright Securities Company Limited (601788.SS)

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

Valuation Snapshot

Stable Growth$26.21 - $151.58$48.86
Multi-Stage$19.26 - $21.10$20.16
Blended Fair Value$34.51
Current Price$18.82
Upside83.38%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.36%46.30%0.740.630.690.650.640.830.860.610.950.19
YoY Growth--17.88%-8.99%6.07%1.33%-23.04%-2.43%39.55%-35.72%403.62%1,048.50%
Dividend Yield--4.34%3.80%4.53%5.22%3.95%7.58%6.45%4.98%6.22%0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,746.07
(-) Cash Dividends Paid (M)1,254.30
(=) Cash Retained (M)2,491.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)749.21468.26280.95
Cash Retained (M)2,491.762,491.762,491.76
(-) Cash Required (M)-749.21-468.26-280.95
(=) Excess Retained (M)1,742.552,023.502,210.81
(/) Shares Outstanding (M)4,865.584,865.584,865.58
(=) Excess Retained per Share0.360.420.45
LTM Dividend per Share0.260.260.26
(+) Excess Retained per Share0.360.420.45
(=) Adjusted Dividend0.620.670.71
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.42%5.42%6.42%
Fair Value$26.21$48.86$151.58
Upside / Downside39.29%159.63%705.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,746.073,949.104,163.134,388.774,626.634,877.395,023.71
Payout Ratio33.48%44.79%56.09%67.39%78.70%90.00%92.50%
Projected Dividends (M)1,254.301,768.672,335.102,957.733,641.004,389.654,646.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.42%5.42%6.42%
Year 1 PV (M)1,639.221,654.921,670.62
Year 2 PV (M)2,005.802,044.402,083.37
Year 3 PV (M)2,354.692,422.992,492.60
Year 4 PV (M)2,686.502,790.902,898.31
Year 5 PV (M)3,001.843,148.363,300.54
PV of Terminal Value (M)82,043.5186,048.0190,207.39
Equity Value (M)93,731.5598,109.58102,652.83
Shares Outstanding (M)4,865.584,865.584,865.58
Fair Value$19.26$20.16$21.10
Upside / Downside2.36%7.14%12.10%

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%