Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

GD Power Development Co.,Ltd (600795.SS)

Company Dividend Discount ModelIndustry: Renewable UtilitiesSector: Utilities

Valuation Snapshot

Stable Growth$6.82 - $13.64$9.48
Multi-Stage$19.40 - $21.34$20.35
Blended Fair Value$14.91
Current Price$4.98
Upside199.48%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.44%-0.85%0.590.600.490.050.600.600.790.530.520.65
YoY Growth---0.91%22.03%940.45%-92.21%-0.23%-23.24%49.40%0.91%-19.41%0.63%
Dividend Yield--13.28%12.02%12.83%1.86%26.27%29.70%28.77%17.76%15.98%20.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,416.99
(-) Cash Dividends Paid (M)6,833.39
(=) Cash Retained (M)583.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,483.40927.12556.27
Cash Retained (M)583.60583.60583.60
(-) Cash Required (M)-1,483.40-927.12-556.27
(=) Excess Retained (M)-899.80-343.5227.33
(/) Shares Outstanding (M)17,835.6217,835.6217,835.62
(=) Excess Retained per Share-0.05-0.020.00
LTM Dividend per Share0.380.380.38
(+) Excess Retained per Share-0.05-0.020.00
(=) Adjusted Dividend0.330.360.38
WACC / Discount Rate4.76%4.76%4.76%
Growth Rate-0.11%0.89%1.89%
Fair Value$6.82$9.48$13.64
Upside / Downside36.92%90.30%173.88%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,416.997,482.647,548.877,615.697,683.107,751.107,983.63
Payout Ratio92.13%91.71%91.28%90.85%90.43%90.00%92.50%
Projected Dividends (M)6,833.396,861.976,890.536,919.056,947.546,975.997,384.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.76%4.76%4.76%
Growth Rate-0.11%0.89%1.89%
Year 1 PV (M)6,485.356,550.276,615.20
Year 2 PV (M)6,154.896,278.756,403.84
Year 3 PV (M)5,841.156,018.356,199.10
Year 4 PV (M)5,543.285,768.636,000.77
Year 5 PV (M)5,260.495,529.145,808.66
PV of Terminal Value (M)316,663.38332,835.34349,661.38
Equity Value (M)345,948.54362,980.49380,688.95
Shares Outstanding (M)17,835.6217,835.6217,835.62
Fair Value$19.40$20.35$21.34
Upside / Downside289.49%308.66%328.60%

High-Yield Dividend Screener

« Prev Page 81 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
003003.SZGuangdong Tengen Industrial Group Co.,Ltd.1.60%$0.2158.54%
3026.KLDutch Lady Milk Industries Berhad1.60%$0.5028.77%
4380.TM - mart Inc.1.60%$20.8626.17%
5878.KLKPJ Healthcare Berhad1.60%$0.0454.29%
BUAH.JKPT Segar Kumala Indonesia Tbk1.60%$10.5034.44%
CBTT-B.STChristian Berner Tech Trade AB (publ)1.60%$0.6024.79%
SEER3.SASer Educacional S.A.1.60%$0.1517.88%
SPNSSapiens International Corporation N.V.1.60%$0.7061.01%
000963.SZHuadong Medicine Co., Ltd1.59%$0.6329.78%
002560.SZHenan Tong-Da Cable Co., Ltd.1.59%$0.1698.75%
002942.SZZhejiang XinNong Chemical Co.,Ltd.1.59%$0.3153.92%
016590.KSShindaeyang Paper Co., Ltd.1.59%$202.4828.25%
0J7X.LMBB SE1.59%$3.3332.74%
300957.SZYunnan Botanee Bio-Technology Group Co.LTD1.59%$0.6373.46%
366030.KQ09WOMEN Co., Ltd.1.59%$90.0829.50%
4736.TNippon RAD Inc.1.59%$9.9013.56%
600487.SSHengtong Optic-Electric Co., Ltd.1.59%$0.3933.97%
6201.TToyota Industries Corporation1.59%$283.1141.29%
688129.SSDonglai Coating Technology (Shanghai) Co., Ltd.1.59%$0.3241.19%
688312.SSShenzhen Yanmade Technology Inc.1.59%$0.5361.22%
688569.SSBeijing Tieke Shougang Rail Way-Tech Co., Ltd.1.59%$0.3543.76%
9324.TYasuda Logistics Corporation1.59%$34.9731.59%
ASSA-B.STASSA ABLOY AB (publ)1.59%$5.6642.81%
BEI-UN.TOBoardwalk Real Estate Investment Trust1.59%$1.0317.62%
DEPO.JKPT Caturkarda Depo Bangunan Tbk1.59%$4.2032.09%
DSNG.JKPT Dharma Satya Nusantara Tbk1.59%$24.0015.91%
F9D.SIBoustead Singapore Limited1.59%$0.0314.46%
OZL.AXOZ Minerals Limited1.59%$0.4555.76%
000920.SZVontron Technology Co., Ltd.1.58%$0.2038.51%
000960.SZYunnan Tin Company Limited1.58%$0.4438.02%
002340.SZGEM Co., Ltd.1.58%$0.1355.09%
300015.SZAier Eye Hospital Group Co., Ltd.1.58%$0.1749.80%
3925.TDouble Standard Inc.1.58%$27.4225.04%
4721.TWOMechema Chemicals International Corp.1.58%$1.1041.13%
603082.SSRIAMB (Beijing) Tech Dvlp Co1.58%$0.5857.18%
603289.SSZhejiang Tederic Machinery Co., Ltd.1.58%$0.1644.78%
603332.SSSuzhou Longjie Special Fiber Co., Ltd.1.58%$0.2287.52%
603993.SSCMOC Group Limited1.58%$0.3234.49%
7555.TOta Floriculture Auction Co.,Ltd.1.58%$11.8147.37%
ALPHA.ATAlpha Bank S.A.1.58%$0.0615.49%
OTP.BDOTP Bank Nyrt.1.58%$554.0413.23%
002550.SZChangzhou Qianhong Biopharma CO.,LTD1.57%$0.1235.18%
033530.KSSjg Sejong Co. Ltd.1.57%$162.926.60%
056190.KQSFA Engineering Corporation1.57%$380.3551.85%
300035.SZHunan Zhongke Electric Co., Ltd.1.57%$0.3343.86%
AGOAssured Guaranty Ltd.1.57%$1.4017.16%
CJA.FAlimentation Couche-Tard Inc.1.57%$0.5520.13%
MNIT.BKMFC-Nichada Thani Property Fund 21.57%$0.0321.78%
000573.SZDongGuan Winnerway Industry Zone Ltd.1.56%$0.0663.16%
000958.SZSPIC Industry-Finance Holdings Co., Ltd.1.56%$0.1060.59%