Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ENF Technology Co., Ltd. (102710.KQ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$579,187.34 - $682,380.82$639,490.76
Multi-Stage$859,114.27 - $943,245.84$900,392.82
Blended Fair Value$769,941.79
Current Price$55,500.00
Upside1,287.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.51%11.34%143.04150.01150.01149.70149.3899.5999.2749.5049.4649.02
YoY Growth---4.65%0.00%0.21%0.21%50.00%0.32%100.55%0.08%0.90%0.31%
Dividend Yield--0.57%0.58%0.68%0.51%0.38%0.44%0.60%0.27%0.27%0.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,019.91
(-) Cash Dividends Paid (M)3,472.32
(=) Cash Retained (M)45,547.59
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,803.986,127.493,676.49
Cash Retained (M)45,547.5945,547.5945,547.59
(-) Cash Required (M)-9,803.98-6,127.49-3,676.49
(=) Excess Retained (M)35,743.6039,420.1041,871.09
(/) Shares Outstanding (M)14.2914.2914.29
(=) Excess Retained per Share2,501.912,759.262,930.82
LTM Dividend per Share243.05243.05243.05
(+) Excess Retained per Share2,501.912,759.262,930.82
(=) Adjusted Dividend2,744.963,002.303,173.86
WACC / Discount Rate-12.63%-12.63%-12.63%
Growth Rate5.50%6.50%7.50%
Fair Value$579,187.34$639,490.76$682,380.82
Upside / Downside943.58%1,052.24%1,129.51%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,019.9152,206.2055,599.6059,213.5863,062.4667,161.5269,176.36
Payout Ratio7.08%23.67%40.25%56.83%73.42%90.00%92.50%
Projected Dividends (M)3,472.3212,355.5322,378.8933,653.0946,298.3760,445.3763,988.14

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-12.63%-12.63%-12.63%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)14,009.4314,142.2214,275.01
Year 2 PV (M)28,771.1229,319.1329,872.31
Year 3 PV (M)49,057.1450,465.3951,900.34
Year 4 PV (M)76,524.7979,467.7282,494.72
Year 5 PV (M)113,281.37118,752.91124,433.85
PV of Terminal Value (M)11,992,092.1812,571,314.7213,172,705.46
Equity Value (M)12,273,736.0312,863,462.0913,475,681.70
Shares Outstanding (M)14.2914.2914.29
Fair Value$859,114.27$900,392.82$943,245.84
Upside / Downside1,447.95%1,522.33%1,599.54%

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%