Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Guangdong Hoshion Aluminium Co., Ltd. (002824.SZ)

Company Dividend Discount ModelIndustry: AluminumSector: Basic Materials

Valuation Snapshot

Stable Growth$72.72 - $85.67$80.29
Multi-Stage$36.90 - $40.49$38.66
Blended Fair Value$59.47
Current Price$18.83
Upside215.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS33.25%12.02%0.260.270.200.070.060.060.060.070.080.08
YoY Growth---2.90%35.53%172.28%31.37%-10.75%2.90%-19.07%-9.74%-2.59%1.11%
Dividend Yield--1.59%1.64%0.84%0.29%0.42%0.54%0.52%0.62%0.41%0.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)125.15
(-) Cash Dividends Paid (M)19.96
(=) Cash Retained (M)105.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25.0315.649.39
Cash Retained (M)105.19105.19105.19
(-) Cash Required (M)-25.03-15.64-9.39
(=) Excess Retained (M)80.1689.5595.80
(/) Shares Outstanding (M)290.51290.51290.51
(=) Excess Retained per Share0.280.310.33
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.280.310.33
(=) Adjusted Dividend0.340.380.40
WACC / Discount Rate4.23%4.23%4.23%
Growth Rate5.50%6.50%7.50%
Fair Value$72.72$80.29$85.67
Upside / Downside286.18%326.39%354.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)125.15133.29141.95151.18161.00171.47176.61
Payout Ratio15.95%30.76%45.57%60.38%75.19%90.00%92.50%
Projected Dividends (M)19.9641.0064.6991.28121.06154.32163.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.23%4.23%4.23%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)38.9739.3439.71
Year 2 PV (M)58.4359.5560.67
Year 3 PV (M)78.3780.6282.91
Year 4 PV (M)98.78102.58106.49
Year 5 PV (M)119.68125.47131.47
PV of Terminal Value (M)10,324.4910,823.1611,340.92
Equity Value (M)10,718.7311,230.7111,762.17
Shares Outstanding (M)290.51290.51290.51
Fair Value$36.90$38.66$40.49
Upside / Downside95.94%105.30%115.02%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%