Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Shenwan Hongyuan Group Co., Ltd. (000166.SZ)

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

Valuation Snapshot

Stable Growth$4.45 - $7.41$5.76
Multi-Stage$7.85 - $8.62$8.23
Blended Fair Value$6.99
Current Price$5.33
Upside31.20%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-28.43%-4.73%0.040.240.360.340.280.210.170.170.190.05
YoY Growth---83.58%-33.10%4.50%22.50%33.53%21.53%3.39%-11.91%303.59%-26.61%
Dividend Yield--0.79%5.25%8.53%7.77%5.99%4.72%3.04%3.33%3.03%0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,376.94
(-) Cash Dividends Paid (M)3,853.80
(=) Cash Retained (M)5,523.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,875.391,172.12703.27
Cash Retained (M)5,523.145,523.145,523.14
(-) Cash Required (M)-1,875.39-1,172.12-703.27
(=) Excess Retained (M)3,647.764,351.034,819.87
(/) Shares Outstanding (M)24,489.7124,489.7124,489.71
(=) Excess Retained per Share0.150.180.20
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.150.180.20
(=) Adjusted Dividend0.310.340.35
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate-0.01%0.99%1.99%
Fair Value$4.45$5.76$7.41
Upside / Downside-16.43%8.03%38.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,376.949,470.179,564.329,659.419,755.449,852.4310,148.01
Payout Ratio41.10%50.88%60.66%70.44%80.22%90.00%92.50%
Projected Dividends (M)3,853.804,818.325,801.646,804.047,825.798,867.199,386.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate-0.01%0.99%1.99%
Year 1 PV (M)4,463.924,508.564,553.20
Year 2 PV (M)4,979.575,079.675,180.76
Year 3 PV (M)5,410.395,574.345,741.57
Year 4 PV (M)5,765.155,999.266,240.42
Year 5 PV (M)6,051.876,360.596,681.79
PV of Terminal Value (M)165,524.53173,968.44182,753.49
Equity Value (M)192,195.43201,490.85211,151.22
Shares Outstanding (M)24,489.7124,489.7124,489.71
Fair Value$7.85$8.23$8.62
Upside / Downside47.24%54.36%61.76%

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%