Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Automotive Engineering Research Institute Co., Ltd. (601965.SS)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$6.43 - $9.09$7.74
Multi-Stage$5.35 - $5.82$5.58
Blended Fair Value$6.66
Current Price$17.88
Upside-62.75%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.25%10.88%0.360.300.300.300.250.250.200.150.100.06
YoY Growth--19.67%1.53%-0.11%20.10%1.96%25.03%34.60%47.55%52.16%-49.99%
Dividend Yield--1.93%1.52%1.22%2.08%1.66%2.74%2.27%1.75%0.96%0.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)904.03
(-) Cash Dividends Paid (M)104.00
(=) Cash Retained (M)800.03
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)180.81113.0067.80
Cash Retained (M)800.03800.03800.03
(-) Cash Required (M)-180.81-113.00-67.80
(=) Excess Retained (M)619.22687.03732.23
(/) Shares Outstanding (M)989.95989.95989.95
(=) Excess Retained per Share0.630.690.74
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.630.690.74
(=) Adjusted Dividend0.730.800.84
WACC / Discount Rate17.49%17.49%17.49%
Growth Rate5.50%6.50%7.50%
Fair Value$6.43$7.74$9.09
Upside / Downside-64.06%-56.70%-49.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)904.03962.791,025.371,092.021,163.001,238.601,275.76
Payout Ratio11.50%27.20%42.90%58.60%74.30%90.00%92.50%
Projected Dividends (M)104.00261.91439.91639.94864.121,114.741,180.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate17.49%17.49%17.49%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)220.82222.92225.01
Year 2 PV (M)312.72318.67324.68
Year 3 PV (M)383.55394.56405.78
Year 4 PV (M)436.66453.46470.73
Year 5 PV (M)474.94497.88521.70
PV of Terminal Value (M)3,469.243,636.813,810.79
Equity Value (M)5,297.945,524.295,758.69
Shares Outstanding (M)989.95989.95989.95
Fair Value$5.35$5.58$5.82
Upside / Downside-70.07%-68.79%-67.47%

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%