Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

China Railway Hi-tech Industry Corporation Limited (600528.SS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$65.25 - $118.74$111.21
Multi-Stage$60.00 - $66.26$63.07
Blended Fair Value$87.14
Current Price$8.28
Upside952.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.67%-10.44%0.140.240.160.200.180.120.470.200.530.39
YoY Growth---40.72%46.85%-19.18%14.34%48.85%-74.56%131.86%-61.96%35.11%-8.59%
Dividend Yield--1.72%3.07%1.71%2.55%1.95%1.24%3.81%1.74%3.28%2.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,444.77
(-) Cash Dividends Paid (M)88.56
(=) Cash Retained (M)1,356.22
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)288.95180.60108.36
Cash Retained (M)1,356.221,356.221,356.22
(-) Cash Required (M)-288.95-180.60-108.36
(=) Excess Retained (M)1,067.261,175.621,247.86
(/) Shares Outstanding (M)2,272.822,272.822,272.82
(=) Excess Retained per Share0.470.520.55
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.470.520.55
(=) Adjusted Dividend0.510.560.59
WACC / Discount Rate-0.26%-0.26%-0.26%
Growth Rate-1.03%-0.03%0.97%
Fair Value$65.25$111.21$118.74
Upside / Downside688.06%1,243.11%1,334.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,444.771,444.331,443.891,443.451,443.011,442.571,485.85
Payout Ratio6.13%22.90%39.68%56.45%73.23%90.00%92.50%
Projected Dividends (M)88.56330.80572.90814.851,056.661,298.311,374.41

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.26%-0.26%-0.26%
Growth Rate-1.03%-0.03%0.97%
Year 1 PV (M)328.34331.66334.98
Year 2 PV (M)564.42575.88587.46
Year 3 PV (M)796.82821.22846.11
Year 4 PV (M)1,025.601,067.681,111.05
Year 5 PV (M)1,250.791,315.271,382.38
PV of Terminal Value (M)132,410.03139,236.02146,340.67
Equity Value (M)136,376.01143,347.74150,602.66
Shares Outstanding (M)2,272.822,272.822,272.82
Fair Value$60.00$63.07$66.26
Upside / Downside624.68%661.72%700.27%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%