Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Inner Mongolia Erdos Resources Co.,ltd. (600295.SS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$13.72 - $33.53$20.44
Multi-Stage$17.99 - $19.70$18.83
Blended Fair Value$19.63
Current Price$10.18
Upside92.87%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.09%4.01%0.840.751.140.600.570.450.490.460.460.48
YoY Growth--10.94%-33.78%88.52%6.06%25.90%-8.23%6.24%1.88%-4.34%-15.65%
Dividend Yield--9.13%6.87%10.40%4.64%7.01%11.79%10.09%8.21%8.90%11.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,832.31
(-) Cash Dividends Paid (M)1,702.70
(=) Cash Retained (M)129.61
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)366.46229.04137.42
Cash Retained (M)129.61129.61129.61
(-) Cash Required (M)-366.46-229.04-137.42
(=) Excess Retained (M)-236.85-99.43-7.81
(/) Shares Outstanding (M)2,833.802,833.802,833.80
(=) Excess Retained per Share-0.08-0.040.00
LTM Dividend per Share0.600.600.60
(+) Excess Retained per Share-0.08-0.040.00
(=) Adjusted Dividend0.520.570.60
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate2.47%3.47%4.47%
Fair Value$13.72$20.44$33.53
Upside / Downside34.76%100.80%229.33%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,832.311,895.941,961.792,029.922,100.412,173.362,238.56
Payout Ratio92.93%92.34%91.76%91.17%90.59%90.00%92.50%
Projected Dividends (M)1,702.701,750.731,800.051,850.681,902.661,956.022,070.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate2.47%3.47%4.47%
Year 1 PV (M)1,630.491,646.401,662.32
Year 2 PV (M)1,561.291,591.911,622.83
Year 3 PV (M)1,494.961,539.161,584.22
Year 4 PV (M)1,431.391,488.091,546.46
Year 5 PV (M)1,370.471,438.661,509.54
PV of Terminal Value (M)43,480.4645,643.8347,892.47
Equity Value (M)50,969.0753,348.0655,817.83
Shares Outstanding (M)2,833.802,833.802,833.80
Fair Value$17.99$18.83$19.70
Upside / Downside76.68%84.93%93.49%

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%