Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

S.F. Holding Co., Ltd. (002352.SZ)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$29.63 - $51.32$38.94
Multi-Stage$25.68 - $27.89$26.77
Blended Fair Value$32.85
Current Price$40.33
Upside-18.54%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS44.85%80.49%2.310.730.180.300.240.360.310.170.370.45
YoY Growth--214.38%315.44%-41.70%26.23%-33.66%17.46%80.00%-53.18%-18.17%7,003.81%
Dividend Yield--5.35%2.01%0.32%0.66%0.30%0.77%0.83%0.34%0.66%3.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,861.56
(-) Cash Dividends Paid (M)8,179.54
(=) Cash Retained (M)2,682.03
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,172.311,357.70814.62
Cash Retained (M)2,682.032,682.032,682.03
(-) Cash Required (M)-2,172.31-1,357.70-814.62
(=) Excess Retained (M)509.721,324.331,867.41
(/) Shares Outstanding (M)4,946.604,946.604,946.60
(=) Excess Retained per Share0.100.270.38
LTM Dividend per Share1.651.651.65
(+) Excess Retained per Share0.100.270.38
(=) Adjusted Dividend1.761.922.03
WACC / Discount Rate11.75%11.75%11.75%
Growth Rate5.50%6.50%7.50%
Fair Value$29.63$38.94$51.32
Upside / Downside-26.53%-3.44%27.25%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,861.5611,567.5612,319.4613,120.2213,973.0414,881.2815,327.72
Payout Ratio75.31%78.25%81.18%84.12%87.06%90.00%92.50%
Projected Dividends (M)8,179.549,051.1310,001.4611,037.1112,165.1213,393.1514,178.14

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.75%11.75%11.75%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)8,023.068,099.118,175.16
Year 2 PV (M)7,858.488,008.178,159.26
Year 3 PV (M)7,687.207,907.878,132.72
Year 4 PV (M)7,510.477,799.308,096.38
Year 5 PV (M)7,329.447,683.458,051.02
PV of Terminal Value (M)88,628.3192,909.0997,353.71
Equity Value (M)127,036.96132,406.98137,968.24
Shares Outstanding (M)4,946.604,946.604,946.60
Fair Value$25.68$26.77$27.89
Upside / Downside-36.32%-33.63%-30.84%

High-Yield Dividend Screener

« Prev Page 74 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PHN.MIPharmanutra S.p.A.1.89%$1.0254.97%
002117.SZTungkong Inc.1.88%$0.2667.89%
031440.KSSHINSEGAE FOOD Inc.1.88%$899.9814.67%
1590.TWAirTAC International Group1.88%$17.9845.66%
2678.HKTexhong Textile Group Limited1.88%$0.096.21%
4112.THodogaya Chemical Co., Ltd.1.88%$42.1632.13%
4739.TITOCHU Techno-Solutions Corporation1.88%$81.1350.53%
600499.SSKeda Industrial Group Co., Ltd.1.88%$0.2634.23%
6594.TNidec Corporation1.88%$40.0525.72%
GFPT-R.BKGFPT Public Company Limited1.88%$0.2010.54%
NGI.AXNavigator Global Investments Limited1.88%$0.0619.77%
SVW.AXSeven Group Holdings Limited1.88%$0.8731.55%
002461.SZGuangzhou Zhujiang Brewery Co., Ltd1.87%$0.1740.51%
002788.SZLuyan Pharma Co.,Ltd.1.87%$0.4049.91%
600600.SSTsingtao Brewery Company Limited1.87%$1.1433.65%
600900.SSChina Yangtze Power Co., Ltd.1.87%$0.5137.99%
603238.SSHangZhou Nbond Nonwovens Co., Ltd.1.87%$0.3348.05%
6875.TMegaChips Corporation1.87%$148.1788.24%
7095.KLP.I.E. Industrial Berhad1.87%$0.0544.49%
8334.TThe Gunma Bank, Ltd.1.87%$32.3726.45%
BVB.DEBorussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien1.87%$0.0623.76%
DNG.TODynacor Group Inc.1.87%$0.1028.25%
ICNC-UNIconic Sports Acquisition Corp.1.87%$0.2030.34%
PAZ.SNPaz Corp S.A.1.87%$14.9926.20%
002756.SZYongxing Special Materials Technology Co.,Ltd1.86%$1.0188.45%
006980.KSWoosung Co., Ltd.1.86%$299.972.95%
084110.KQHuons Global Co., Ltd.1.86%$939.2047.07%
4100.SRMakkah Construction & Development Company1.86%$1.4866.05%
603867.SSZhejiang Xinhua Chemical Co.,Ltd1.86%$0.4738.85%
6849.TNihon Kohden Corporation1.86%$31.3228.12%
9515.SRFesh Fash Snack Food Production Company1.86%$0.1824.81%
CIMSA.ISÇimsa Çimento Sanayi ve Ticaret A.S.1.86%$0.8543.17%
EGATIF.BKElectricity Generating Authority Of Thailand- North Bangkok Power Plant Block 1 Infrastructure Fund1.86%$0.1122.36%
ESNTEssent Group Ltd.1.86%$1.2117.35%
RVRC.STRVRC Holding AB (publ)1.86%$1.2044.59%
002803.SZXiamen Jihong Technology Co., Ltd.1.85%$0.3049.75%
2467.TWC Sun Mfg Ltd.1.85%$4.9998.76%
300160.SZJiangsu Xiuqiang Glasswork Co., Ltd.1.85%$0.1037.25%
600609.SSShenyang Jinbei Automotive Company Limited1.85%$0.0941.26%
601882.SSNingbo Haitian Precision Machinery Co.,Ltd.1.85%$0.3641.14%
603199.SSAnhui Jiuhuashan Tourism Development Co., Ltd.1.85%$0.6835.31%
7245.TDaido Metal Co., Ltd.1.85%$18.1630.01%
BTGB2Gold Corp.1.85%$0.0856.43%
COIC.STConcentric AB (publ)1.85%$4.2555.44%
MPCC.OLMPC Container Ships ASA1.85%$0.3256.17%
000823.SZGuangdong Goworld Co., Ltd.1.84%$0.2554.48%
0529.HKSiS International Holdings Limited1.84%$0.043.76%
0KBI.LKnorr-Bremse AG1.84%$1.7566.92%
300866.SZAnker Innovations Limited1.84%$2.1043.92%
4013.SRDr. Sulaiman Al Habib Medical Services Group Company1.84%$4.7270.08%