Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Guangzhou Tongda Auto Electric Co., Ltd. (603390.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$27.46 - $32.40$30.34
Multi-Stage$17.50 - $19.34$18.40
Blended Fair Value$24.37
Current Price$12.65
Upside92.65%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS79.88%0.00%0.080.010.010.110.100.000.080.020.040.01
YoY Growth--1,405.18%-39.66%-91.92%4.84%2,346.21%-94.87%401.91%-61.91%272.41%0.00%
Dividend Yield--0.77%0.06%0.12%1.36%1.02%0.03%0.56%0.11%0.29%0.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)63.79
(-) Cash Dividends Paid (M)14.17
(=) Cash Retained (M)49.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12.767.974.78
Cash Retained (M)49.6249.6249.62
(-) Cash Required (M)-12.76-7.97-4.78
(=) Excess Retained (M)36.8641.6444.83
(/) Shares Outstanding (M)364.26364.26364.26
(=) Excess Retained per Share0.100.110.12
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.100.110.12
(=) Adjusted Dividend0.140.150.16
WACC / Discount Rate-2.30%-2.30%-2.30%
Growth Rate-2.00%-1.00%0.00%
Fair Value$27.46$30.34$32.40
Upside / Downside117.07%139.84%156.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)63.7963.1562.5261.8961.2860.6662.48
Payout Ratio22.22%35.77%49.33%62.89%76.44%90.00%92.50%
Projected Dividends (M)14.1722.5930.8438.9246.8454.6057.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.30%-2.30%-2.30%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)22.8923.1223.36
Year 2 PV (M)31.6632.3132.96
Year 3 PV (M)40.4841.7443.01
Year 4 PV (M)49.3651.4153.52
Year 5 PV (M)58.2961.3364.49
PV of Terminal Value (M)6,170.926,492.256,826.83
Equity Value (M)6,373.606,702.157,044.17
Shares Outstanding (M)364.26364.26364.26
Fair Value$17.50$18.40$19.34
Upside / Downside38.32%45.45%52.87%

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%