Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mianyang Fulin Precision Co.,Ltd. (300432.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$47.36 - $55.80$52.30
Multi-Stage$38.14 - $41.86$39.97
Blended Fair Value$46.13
Current Price$22.22
Upside107.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS34.99%14.57%0.020.180.020.000.000.000.070.110.050.02
YoY Growth---88.25%643.31%1,127.67%0.00%-100.00%-93.45%-32.91%102.60%120.00%344.28%
Dividend Yield--0.15%3.27%0.25%0.02%0.00%0.20%3.69%2.43%0.74%0.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)411.16
(-) Cash Dividends Paid (M)156.48
(=) Cash Retained (M)254.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)82.2351.4030.84
Cash Retained (M)254.68254.68254.68
(-) Cash Required (M)-82.23-51.40-30.84
(=) Excess Retained (M)172.45203.29223.84
(/) Shares Outstanding (M)1,465.341,465.341,465.34
(=) Excess Retained per Share0.120.140.15
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.120.140.15
(=) Adjusted Dividend0.220.250.26
WACC / Discount Rate-1.10%-1.10%-1.10%
Growth Rate5.50%6.50%7.50%
Fair Value$47.36$52.30$55.80
Upside / Downside113.16%135.35%151.14%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)411.16437.89466.35496.66528.95563.33580.23
Payout Ratio38.06%48.45%58.84%69.22%79.61%90.00%92.50%
Projected Dividends (M)156.48212.14274.38343.81421.10507.00536.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.10%-1.10%-1.10%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)212.50214.51216.53
Year 2 PV (M)275.30280.54285.84
Year 3 PV (M)345.54355.46365.57
Year 4 PV (M)423.94440.24457.01
Year 5 PV (M)511.27535.96561.60
PV of Terminal Value (M)54,123.2056,737.3759,451.59
Equity Value (M)55,891.7458,564.0961,338.13
Shares Outstanding (M)1,465.341,465.341,465.34
Fair Value$38.14$39.97$41.86
Upside / Downside71.66%79.87%88.39%

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%