Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Changsheng Sliding Bearings Co., Ltd. (300718.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$141.44 - $166.64$156.17
Multi-Stage$100.51 - $110.28$105.30
Blended Fair Value$130.74
Current Price$90.54
Upside44.40%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.06%17.07%0.410.530.360.340.150.230.130.080.190.07
YoY Growth---22.29%47.62%6.78%129.51%-37.14%87.30%48.00%-54.67%174.42%-20.67%
Dividend Yield--0.49%3.12%2.06%2.46%1.20%1.86%1.05%0.59%2.07%0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)247.72
(-) Cash Dividends Paid (M)121.86
(=) Cash Retained (M)125.85
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)49.5430.9618.58
Cash Retained (M)125.85125.85125.85
(-) Cash Required (M)-49.54-30.96-18.58
(=) Excess Retained (M)76.3194.89107.27
(/) Shares Outstanding (M)295.63295.63295.63
(=) Excess Retained per Share0.260.320.36
LTM Dividend per Share0.410.410.41
(+) Excess Retained per Share0.260.320.36
(=) Adjusted Dividend0.670.730.78
WACC / Discount Rate1.47%1.47%1.47%
Growth Rate5.50%6.50%7.50%
Fair Value$141.44$156.17$166.64
Upside / Downside56.22%72.49%84.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)247.72263.82280.97299.23318.68339.39349.57
Payout Ratio49.19%57.36%65.52%73.68%81.84%90.00%92.50%
Projected Dividends (M)121.86151.31184.08220.47260.80305.45323.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.47%1.47%1.47%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)147.72149.12150.52
Year 2 PV (M)175.45178.79182.16
Year 3 PV (M)205.14211.03217.03
Year 4 PV (M)236.91246.03255.40
Year 5 PV (M)270.89283.98297.56
PV of Terminal Value (M)28,676.8330,061.9331,500.04
Equity Value (M)29,712.9531,130.8732,602.72
Shares Outstanding (M)295.63295.63295.63
Fair Value$100.51$105.30$110.28
Upside / Downside11.01%16.31%21.80%

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%