Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Ningbo ZhongDa Leader Intelligent Transmission Co., Ltd. (002896.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$70.69 - $83.29$78.05
Multi-Stage$48.87 - $53.63$51.20
Blended Fair Value$64.63
Current Price$96.53
Upside-33.05%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-5.15%4.37%0.080.080.210.220.090.110.120.040.040.05
YoY Growth--0.73%-59.77%-3.35%152.59%-22.39%-6.56%229.46%-12.23%-25.94%-0.21%
Dividend Yield--0.13%0.31%1.01%1.89%0.81%1.22%0.73%0.19%0.53%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)72.82
(-) Cash Dividends Paid (M)41.12
(=) Cash Retained (M)31.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14.569.105.46
Cash Retained (M)31.7031.7031.70
(-) Cash Required (M)-14.56-9.10-5.46
(=) Excess Retained (M)17.1322.6026.24
(/) Shares Outstanding (M)173.28173.28173.28
(=) Excess Retained per Share0.100.130.15
LTM Dividend per Share0.240.240.24
(+) Excess Retained per Share0.100.130.15
(=) Adjusted Dividend0.340.370.39
WACC / Discount Rate1.77%1.77%1.77%
Growth Rate5.12%6.12%7.12%
Fair Value$70.69$78.05$83.29
Upside / Downside-26.77%-19.14%-13.72%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)72.8277.2882.0187.0492.3798.02100.96
Payout Ratio56.47%63.18%69.88%76.59%83.29%90.00%92.50%
Projected Dividends (M)41.1248.8257.3166.6676.9488.2293.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.77%1.77%1.77%
Growth Rate5.12%6.12%7.12%
Year 1 PV (M)47.5247.9748.43
Year 2 PV (M)54.3055.3356.38
Year 3 PV (M)61.4763.2465.04
Year 4 PV (M)69.0571.7174.45
Year 5 PV (M)77.0680.8084.68
PV of Terminal Value (M)8,158.008,553.488,964.14
Equity Value (M)8,467.408,872.539,293.12
Shares Outstanding (M)173.28173.28173.28
Fair Value$48.87$51.20$53.63
Upside / Downside-49.38%-46.96%-44.44%

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%