Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Everbright Securities Company Limited (601788.SS)

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

Valuation Snapshot

Stable Growth$26.21 - $151.58$48.86
Multi-Stage$19.26 - $21.10$20.16
Blended Fair Value$34.51
Current Price$18.82
Upside83.38%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.36%46.30%0.740.630.690.650.640.830.860.610.950.19
YoY Growth--17.88%-8.99%6.07%1.33%-23.04%-2.43%39.55%-35.72%403.62%1,048.50%
Dividend Yield--4.34%3.80%4.53%5.22%3.95%7.58%6.45%4.98%6.22%0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,746.07
(-) Cash Dividends Paid (M)1,254.30
(=) Cash Retained (M)2,491.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)749.21468.26280.95
Cash Retained (M)2,491.762,491.762,491.76
(-) Cash Required (M)-749.21-468.26-280.95
(=) Excess Retained (M)1,742.552,023.502,210.81
(/) Shares Outstanding (M)4,865.584,865.584,865.58
(=) Excess Retained per Share0.360.420.45
LTM Dividend per Share0.260.260.26
(+) Excess Retained per Share0.360.420.45
(=) Adjusted Dividend0.620.670.71
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.42%5.42%6.42%
Fair Value$26.21$48.86$151.58
Upside / Downside39.29%159.63%705.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,746.073,949.104,163.134,388.774,626.634,877.395,023.71
Payout Ratio33.48%44.79%56.09%67.39%78.70%90.00%92.50%
Projected Dividends (M)1,254.301,768.672,335.102,957.733,641.004,389.654,646.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.87%6.87%6.87%
Growth Rate4.42%5.42%6.42%
Year 1 PV (M)1,639.221,654.921,670.62
Year 2 PV (M)2,005.802,044.402,083.37
Year 3 PV (M)2,354.692,422.992,492.60
Year 4 PV (M)2,686.502,790.902,898.31
Year 5 PV (M)3,001.843,148.363,300.54
PV of Terminal Value (M)82,043.5186,048.0190,207.39
Equity Value (M)93,731.5598,109.58102,652.83
Shares Outstanding (M)4,865.584,865.584,865.58
Fair Value$19.26$20.16$21.10
Upside / Downside2.36%7.14%12.10%

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%