Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangxi Lianchuang Opto-Electronic Science&Technology Co.,Ltd (600363.SS)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$111.39 - $131.30$123.02
Multi-Stage$76.55 - $84.22$80.31
Blended Fair Value$101.66
Current Price$61.61
Upside65.01%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS34.11%20.83%0.220.060.050.060.040.050.040.040.030.04
YoY Growth--272.52%13.46%-10.39%32.38%-13.46%18.18%22.22%9.14%-10.85%8.82%
Dividend Yield--0.35%0.21%0.16%0.23%0.19%0.40%0.40%0.30%0.20%0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)306.15
(-) Cash Dividends Paid (M)78.32
(=) Cash Retained (M)227.83
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)61.2338.2722.96
Cash Retained (M)227.83227.83227.83
(-) Cash Required (M)-61.23-38.27-22.96
(=) Excess Retained (M)166.60189.56204.87
(/) Shares Outstanding (M)451.74451.74451.74
(=) Excess Retained per Share0.370.420.45
LTM Dividend per Share0.170.170.17
(+) Excess Retained per Share0.370.420.45
(=) Adjusted Dividend0.540.590.63
WACC / Discount Rate-0.08%-0.08%-0.08%
Growth Rate2.72%3.72%4.72%
Fair Value$111.39$123.02$131.30
Upside / Downside80.79%99.67%113.11%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)306.15317.55329.37341.63354.34367.53378.55
Payout Ratio25.58%38.47%51.35%64.23%77.12%90.00%92.50%
Projected Dividends (M)78.32122.15169.13219.44273.26330.78350.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.08%-0.08%-0.08%
Growth Rate2.72%3.72%4.72%
Year 1 PV (M)121.07122.25123.43
Year 2 PV (M)166.16169.41172.69
Year 3 PV (M)213.68219.99226.41
Year 4 PV (M)263.74274.17284.89
Year 5 PV (M)316.45332.15348.48
PV of Terminal Value (M)33,499.6235,162.2836,890.30
Equity Value (M)34,580.7336,280.2438,046.21
Shares Outstanding (M)451.74451.74451.74
Fair Value$76.55$80.31$84.22
Upside / Downside24.25%30.36%36.70%

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%