Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

China Merchants Securities Co., Ltd. (600999.SS)

Company Dividend Discount ModelIndustry: Financial - Capital MarketsSector: Financial Services

Valuation Snapshot

Stable Growth$28.53 - $68.92$42.35
Multi-Stage$31.57 - $34.62$33.07
Blended Fair Value$37.71
Current Price$17.11
Upside120.38%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.97%17.18%0.990.911.251.060.860.780.830.570.740.64
YoY Growth--8.95%-26.84%18.09%22.64%10.39%-5.70%44.17%-22.15%14.61%215.70%
Dividend Yield--5.60%6.46%9.05%7.30%4.39%5.50%5.57%3.99%5.46%4.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,107.79
(-) Cash Dividends Paid (M)3,716.16
(=) Cash Retained (M)8,391.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,421.561,513.47908.08
Cash Retained (M)8,391.638,391.638,391.63
(-) Cash Required (M)-2,421.56-1,513.47-908.08
(=) Excess Retained (M)5,970.076,878.167,483.55
(/) Shares Outstanding (M)8,953.658,953.658,953.65
(=) Excess Retained per Share0.670.770.84
LTM Dividend per Share0.420.420.42
(+) Excess Retained per Share0.670.770.84
(=) Adjusted Dividend1.081.181.25
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate2.97%3.97%4.97%
Fair Value$28.53$42.35$68.92
Upside / Downside66.72%147.49%302.81%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,107.7912,588.2613,087.7813,607.1414,147.1014,708.4815,149.74
Payout Ratio30.69%42.55%54.42%66.28%78.14%90.00%92.50%
Projected Dividends (M)3,716.165,356.797,121.779,018.3911,054.3213,237.6414,013.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate2.97%3.97%4.97%
Year 1 PV (M)4,964.075,012.285,060.49
Year 2 PV (M)6,115.826,235.196,355.71
Year 3 PV (M)7,176.777,387.917,603.14
Year 4 PV (M)8,152.038,473.358,804.08
Year 5 PV (M)9,046.439,494.339,959.80
PV of Terminal Value (M)247,247.82259,489.32272,210.96
Equity Value (M)282,702.94296,092.37309,994.18
Shares Outstanding (M)8,953.658,953.658,953.65
Fair Value$31.57$33.07$34.62
Upside / Downside84.54%93.28%102.35%

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%