Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Railway High-speed Electrification Equipment Corporation Limited (688285.SS)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$22.96 - $27.12$25.39
Multi-Stage$15.70 - $17.44$16.55
Blended Fair Value$20.97
Current Price$8.75
Upside139.64%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS-12.71%0.00%0.040.080.090.040.370.080.040.450.060.00
YoY Growth---45.18%-19.15%147.51%-89.65%346.52%109.77%-91.33%665.58%0.00%0.00%
Dividend Yield--0.56%1.02%1.06%0.43%3.45%0.77%0.37%4.25%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)57.92
(-) Cash Dividends Paid (M)12.00
(=) Cash Retained (M)45.92
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11.587.244.34
Cash Retained (M)45.9245.9245.92
(-) Cash Required (M)-11.58-7.24-4.34
(=) Excess Retained (M)34.3338.6841.57
(/) Shares Outstanding (M)376.25376.25376.25
(=) Excess Retained per Share0.090.100.11
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.090.100.11
(=) Adjusted Dividend0.120.130.14
WACC / Discount Rate-7.43%-7.43%-7.43%
Growth Rate-6.76%-5.76%-4.76%
Fair Value$22.96$25.39$27.12
Upside / Downside162.45%190.14%209.97%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)57.9254.5851.4448.4745.6843.0544.34
Payout Ratio20.73%34.58%48.44%62.29%76.15%90.00%92.50%
Projected Dividends (M)12.0018.8824.9130.1934.7838.7441.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-7.43%-7.43%-7.43%
Growth Rate-6.76%-5.76%-4.76%
Year 1 PV (M)20.1720.3920.61
Year 2 PV (M)28.4629.0829.70
Year 3 PV (M)36.8738.0739.29
Year 4 PV (M)45.4047.3849.42
Year 5 PV (M)54.0557.0160.10
PV of Terminal Value (M)5,721.366,034.836,361.90
Equity Value (M)5,906.316,226.756,561.01
Shares Outstanding (M)376.25376.25376.25
Fair Value$15.70$16.55$17.44
Upside / Downside79.40%89.14%99.29%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%