Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Beijing-Shanghai High-Speed Railway Co.,Ltd. (601816.SS)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$41.78 - $49.29$46.16
Multi-Stage$33.03 - $36.52$34.74
Blended Fair Value$40.45
Current Price$5.13
Upside688.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS-14.88%0.00%0.150.070.110.110.130.350.160.120.060.00
YoY Growth--130.65%-41.06%7.49%-16.52%-63.37%122.19%30.09%110.26%0.00%0.00%
Dividend Yield--2.77%1.32%2.17%2.21%2.16%5.57%2.29%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)13,055.28
(-) Cash Dividends Paid (M)1,077.00
(=) Cash Retained (M)11,978.28
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,611.061,631.91979.15
Cash Retained (M)11,978.2811,978.2811,978.28
(-) Cash Required (M)-2,611.06-1,631.91-979.15
(=) Excess Retained (M)9,367.2310,346.3710,999.14
(/) Shares Outstanding (M)49,000.9149,000.9149,000.91
(=) Excess Retained per Share0.190.210.22
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.190.210.22
(=) Adjusted Dividend0.210.230.25
WACC / Discount Rate-6.51%-6.51%-6.51%
Growth Rate-2.00%-1.00%0.00%
Fair Value$41.78$46.16$49.29
Upside / Downside714.35%799.78%860.81%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)13,055.2812,924.7312,795.4812,667.5312,540.8512,415.4412,787.91
Payout Ratio8.25%24.60%40.95%57.30%73.65%90.00%92.50%
Projected Dividends (M)1,077.003,179.435,239.717,258.479,236.3211,173.9011,828.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-6.51%-6.51%-6.51%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)3,366.503,400.863,435.21
Year 2 PV (M)5,874.445,994.946,116.66
Year 3 PV (M)8,616.558,883.029,154.93
Year 4 PV (M)11,609.5912,090.7512,586.72
Year 5 PV (M)14,871.4015,645.7916,452.10
PV of Terminal Value (M)1,574,302.711,656,280.301,741,637.89
Equity Value (M)1,618,641.181,702,295.651,789,383.50
Shares Outstanding (M)49,000.9149,000.9149,000.91
Fair Value$33.03$34.74$36.52
Upside / Downside543.92%577.19%611.84%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%