Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Cnano Technology Co., Ltd. (688116.SS)

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

Valuation Snapshot

Stable Growth$125.99 - $148.44$139.11
Multi-Stage$94.07 - $103.24$98.57
Blended Fair Value$118.84
Current Price$68.86
Upside72.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS92.08%0.00%0.350.060.050.050.090.010.010.000.000.00
YoY Growth--466.38%37.07%-1.27%-51.05%596.83%125.90%27.36%1,259.35%0.00%0.00%
Dividend Yield--0.82%0.27%0.10%0.05%0.27%0.06%0.02%0.01%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)263.68
(-) Cash Dividends Paid (M)73.03
(=) Cash Retained (M)190.65
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)52.7432.9619.78
Cash Retained (M)190.65190.65190.65
(-) Cash Required (M)-52.74-32.96-19.78
(=) Excess Retained (M)137.92157.69170.88
(/) Shares Outstanding (M)353.27353.27353.27
(=) Excess Retained per Share0.390.450.48
LTM Dividend per Share0.210.210.21
(+) Excess Retained per Share0.390.450.48
(=) Adjusted Dividend0.600.650.69
WACC / Discount Rate0.38%0.38%0.38%
Growth Rate5.50%6.50%7.50%
Fair Value$125.99$139.11$148.44
Upside / Downside82.97%102.02%115.57%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)263.68280.82299.07318.51339.22361.27372.10
Payout Ratio27.70%40.16%52.62%65.08%77.54%90.00%92.50%
Projected Dividends (M)73.03112.77157.36207.28263.03325.14344.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.38%0.38%0.38%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)111.28112.34113.39
Year 2 PV (M)153.25156.17159.12
Year 3 PV (M)199.21204.93210.76
Year 4 PV (M)249.46259.05268.92
Year 5 PV (M)304.31319.01334.27
PV of Terminal Value (M)32,214.7933,770.7735,386.31
Equity Value (M)33,232.3034,822.2736,472.77
Shares Outstanding (M)353.27353.27353.27
Fair Value$94.07$98.57$103.24
Upside / Downside36.61%43.15%49.93%

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%