Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangyin Haida Rubber And Plastic Co., Ltd. (300320.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$59.48 - $70.08$65.67
Multi-Stage$49.39 - $54.21$51.75
Blended Fair Value$58.71
Current Price$10.11
Upside480.74%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-6.01%8.88%0.060.040.050.060.080.080.040.120.030.03
YoY Growth--60.22%-14.43%-18.90%-32.10%-2.86%134.75%-68.86%345.96%-5.98%4.17%
Dividend Yield--0.56%0.57%0.51%0.42%1.58%1.56%0.60%1.58%0.28%0.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)211.84
(-) Cash Dividends Paid (M)31.54
(=) Cash Retained (M)180.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)42.3726.4815.89
Cash Retained (M)180.30180.30180.30
(-) Cash Required (M)-42.37-26.48-15.89
(=) Excess Retained (M)137.93153.82164.41
(/) Shares Outstanding (M)601.18601.18601.18
(=) Excess Retained per Share0.230.260.27
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.230.260.27
(=) Adjusted Dividend0.280.310.33
WACC / Discount Rate-1.79%-1.79%-1.79%
Growth Rate5.50%6.50%7.50%
Fair Value$59.48$65.67$70.08
Upside / Downside488.33%549.58%593.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)211.84225.61240.27255.89272.52290.24298.94
Payout Ratio14.89%29.91%44.93%59.95%74.98%90.00%92.50%
Projected Dividends (M)31.5467.48107.96153.42204.33261.21276.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.79%-1.79%-1.79%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)68.0668.7169.35
Year 2 PV (M)109.84111.93114.04
Year 3 PV (M)157.44161.96166.56
Year 4 PV (M)211.50219.63228.00
Year 5 PV (M)272.71285.89299.56
PV of Terminal Value (M)28,869.8930,264.3231,712.11
Equity Value (M)29,689.4431,112.4332,589.63
Shares Outstanding (M)601.18601.18601.18
Fair Value$49.39$51.75$54.21
Upside / Downside388.48%411.89%436.20%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%