Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ZTO Express (Cayman) Inc. (2057.HK)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$107.76 - $167.14$135.23
Multi-Stage$101.69 - $110.09$105.82
Blended Fair Value$120.53
Current Price$126.34
Upside-4.60%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS34.56%0.00%6.752.491.591.631.981.531.080.000.000.14
YoY Growth--170.47%56.63%-2.27%-17.91%29.79%41.96%0.00%0.00%-100.00%0.00%
Dividend Yield--4.71%1.57%0.81%1.01%1.09%0.70%0.53%0.00%0.00%0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,824.80
(-) Cash Dividends Paid (M)7,661.00
(=) Cash Retained (M)1,163.80
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,764.961,103.10661.86
Cash Retained (M)1,163.801,163.801,163.80
(-) Cash Required (M)-1,764.96-1,103.10-661.86
(=) Excess Retained (M)-601.1660.70501.94
(/) Shares Outstanding (M)830.89830.89830.89
(=) Excess Retained per Share-0.720.070.60
LTM Dividend per Share9.229.229.22
(+) Excess Retained per Share-0.720.070.60
(=) Adjusted Dividend8.509.299.82
WACC / Discount Rate13.82%13.82%13.82%
Growth Rate5.50%6.50%7.50%
Fair Value$107.76$135.23$167.14
Upside / Downside-14.71%7.04%32.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,824.809,398.4110,009.3110,659.9111,352.8012,090.7412,453.46
Payout Ratio86.81%87.45%88.09%88.72%89.36%90.00%92.50%
Projected Dividends (M)7,661.008,218.898,816.939,457.9910,145.1410,881.6611,519.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate13.82%13.82%13.82%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)7,153.237,221.037,288.83
Year 2 PV (M)6,678.756,805.976,934.38
Year 3 PV (M)6,235.436,414.426,596.81
Year 4 PV (M)5,821.236,045.096,275.36
Year 5 PV (M)5,434.265,696.745,969.26
PV of Terminal Value (M)53,174.1255,742.4558,409.08
Equity Value (M)84,497.0287,925.7191,473.72
Shares Outstanding (M)830.89830.89830.89
Fair Value$101.69$105.82$110.09
Upside / Downside-19.51%-16.24%-12.86%

High-Yield Dividend Screener

« Prev Page 96 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0053.HKGuoco Group Limited1.06%$0.7324.48%
0QRA.LBufab AB (publ)1.06%$1.0533.67%
1478.HKQ Technology (Group) Company Limited1.06%$0.0916.75%
300547.SZSichuan Chuanhuan Technology Co.,Ltd.1.06%$0.4246.91%
3605.TWACES Electronics Co., Ltd.1.06%$0.6716.60%
600862.SSAVIC Aviation High-Technology Co., Ltd.1.06%$0.2533.36%
600895.SSShanghai Zhangjiang Hi-Tech Park Development Co., Ltd.1.06%$0.4766.35%
601989.SSChina Shipbuilding Industry Company Limited1.06%$0.0548.46%
603823.SSLily Group Co., Ltd.1.06%$0.1639.52%
603856.SSShandong Donghong Pipe Industry Co., Ltd.1.06%$0.1321.43%
603909.SSHolsin Engineering Consulting Group Co.,Ltd.1.06%$0.1228.69%
688015.SSTraffic Control Technology Co., Ltd.1.06%$0.2432.90%
SPLTN.STInvestment AB Spiltan1.06%$2.197.20%
002452.SZChanggao Electric Group Co., Ltd.1.05%$0.0919.43%
002632.SZDaoming Optics&Chemical Co.,Ltd1.05%$0.1339.58%
002864.SZShaanxi Panlong Pharmaceutical Group Limited By Share Ltd1.05%$0.3228.23%
006800.KSMirae Asset Securities Co. Ltd.1.05%$257.6512.18%
090430.KSAmorepacific Corporation1.05%$1,336.4358.38%
1230.HKYashili International Holdings Ltd1.05%$0.0130.51%
136490.KSSunjin Co.,Ltd.1.05%$100.043.41%
300543.SZShenzhen Longood Intelligent Electric Co.,LTD1.05%$0.1299.57%
301580.SZAidite Qinhuangdao Technology Co Ltd1.05%$0.4727.41%
484870.KSMNC Solution Co., Ltd.1.05%$1,480.2735.83%
603017.SSARTS Group Co., Ltd1.05%$0.1279.10%
603067.SSHubei Zhenhua Chemical Co.,Ltd.1.05%$0.3031.09%
603358.SSHuada Automotive Technology Corp.,Ltd1.05%$0.5359.33%
603929.SSL&K Engineering (Suzhou) Co.,Ltd.1.05%$1.0033.37%
BRIS.JKPT Bank Syariah Indonesia Tbk1.05%$22.7814.07%
EREGL.ISEregli Demir ve Çelik Fabrikalari T.A.S.1.05%$0.2633.82%
TECKTeck Resources Limited1.05%$0.5119.75%
002957.SZShenzhen Colibri Technologies Co., Ltd.1.04%$0.2242.63%
006280.KSGC Biopharma Corp.1.04%$1,649.8533.43%
0N08.LPanoro Energy ASA1.04%$0.2168.53%
3733.TSoftware Service, Inc.1.04%$140.0111.99%
4307.TNomura Research Institute, Ltd.1.04%$62.8935.46%
600100.SSTsinghua Tongfang Co.,Ltd.1.04%$0.0978.90%
600863.SSInner Mongolia MengDian HuaNeng Thermal Power Corporation Limited1.04%$0.0514.74%
603989.SSHunan Aihua Group Co., Ltd1.04%$0.1731.43%
605118.SSXiamen Leading Optics Co., Ltd.1.04%$0.3146.29%
6720.TWOMajor-Power Technology Co., Ltd.1.04%$1.2720.76%
6808.HKSun Art Retail Group Limited1.04%$0.0242.72%
SSC.BKSermsuk Public Company Limited1.04%$0.5234.17%
000779.SZGansu Engineering Consulting Group Co., Ltd.1.03%$0.0818.98%
0A0H.ILBeijer Ref AB (publ)1.03%$1.3828.57%
103590.KSIljin Electric Co.,Ltd1.03%$600.4233.30%
2614.TWEastern Media International Corporation1.03%$0.2311.71%
2GB.DE2G Energy AG1.03%$0.3715.61%
300888.SZWinner Medical Co., Ltd.1.03%$0.3925.98%
301149.SZShandong Longhua New Material Co., Ltd.1.03%$0.1134.91%
319660.KQPSK Inc.1.03%$400.0014.97%