Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

HUAYU Automotive Systems Company Limited (600741.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$354.74 - $418.28$391.83
Multi-Stage$242.05 - $266.73$254.15
Blended Fair Value$322.99
Current Price$20.50
Upside1,475.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.74%8.81%0.931.040.980.860.991.191.151.120.890.54
YoY Growth---10.12%5.55%14.28%-12.66%-17.16%3.78%2.72%24.74%66.48%33.99%
Dividend Yield--5.16%5.88%5.87%4.31%3.57%5.52%5.44%4.60%4.91%3.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,904.97
(-) Cash Dividends Paid (M)342.91
(=) Cash Retained (M)6,562.06
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,380.99863.12517.87
Cash Retained (M)6,562.066,562.066,562.06
(-) Cash Required (M)-1,380.99-863.12-517.87
(=) Excess Retained (M)5,181.075,698.946,044.19
(/) Shares Outstanding (M)3,152.723,152.723,152.72
(=) Excess Retained per Share1.641.811.92
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share1.641.811.92
(=) Adjusted Dividend1.751.922.03
WACC / Discount Rate-1.18%-1.18%-1.18%
Growth Rate1.23%2.23%3.23%
Fair Value$354.74$391.83$418.28
Upside / Downside1,630.45%1,811.38%1,940.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,904.977,059.097,216.667,377.747,542.417,710.767,942.09
Payout Ratio4.97%21.97%38.98%55.99%72.99%90.00%92.50%
Projected Dividends (M)342.911,551.092,813.034,130.535,505.456,939.697,346.43

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.18%-1.18%-1.18%
Growth Rate1.23%2.23%3.23%
Year 1 PV (M)1,554.191,569.551,584.90
Year 2 PV (M)2,824.312,880.382,937.01
Year 3 PV (M)4,155.394,279.764,406.58
Year 4 PV (M)5,549.685,772.236,001.42
Year 5 PV (M)7,009.447,362.567,729.76
PV of Terminal Value (M)742,027.22779,408.30818,280.94
Equity Value (M)763,120.24801,272.78840,940.60
Shares Outstanding (M)3,152.723,152.723,152.72
Fair Value$242.05$254.15$266.73
Upside / Downside1,080.74%1,139.77%1,201.14%

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%