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 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%