Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sunshine Global Circuits Co.,Ltd. (300739.SZ)

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

Valuation Snapshot

Stable Growth$28.52 - $33.61$31.49
Multi-Stage$21.93 - $24.08$22.99
Blended Fair Value$27.24
Current Price$16.29
Upside67.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.97%53.03%0.220.360.280.300.220.230.130.100.060.18
YoY Growth---39.06%27.24%-5.09%36.10%-4.90%76.09%29.46%75.32%-67.29%5,554.79%
Dividend Yield--1.64%2.67%1.81%2.10%1.49%1.35%0.79%0.54%0.40%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)51.87
(-) Cash Dividends Paid (M)49.94
(=) Cash Retained (M)1.92
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10.376.483.89
Cash Retained (M)1.921.921.92
(-) Cash Required (M)-10.37-6.48-3.89
(=) Excess Retained (M)-8.45-4.56-1.97
(/) Shares Outstanding (M)303.42303.42303.42
(=) Excess Retained per Share-0.03-0.02-0.01
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share-0.03-0.02-0.01
(=) Adjusted Dividend0.140.150.16
WACC / Discount Rate-0.90%-0.90%-0.90%
Growth Rate4.28%5.28%6.28%
Fair Value$28.52$31.49$33.61
Upside / Downside75.08%93.33%106.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)51.8754.6057.4960.5263.7267.0869.09
Payout Ratio96.29%95.03%93.78%92.52%91.26%90.00%92.50%
Projected Dividends (M)49.9451.8953.9155.9958.1560.3763.91

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.90%-0.90%-0.90%
Growth Rate4.28%5.28%6.28%
Year 1 PV (M)51.8752.3652.86
Year 2 PV (M)53.8554.8955.94
Year 3 PV (M)55.9157.5359.19
Year 4 PV (M)58.0360.2962.61
Year 5 PV (M)60.2263.1666.22
PV of Terminal Value (M)6,374.856,686.447,010.09
Equity Value (M)6,654.736,974.687,306.91
Shares Outstanding (M)303.42303.42303.42
Fair Value$21.93$22.99$24.08
Upside / Downside34.64%41.11%47.83%

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%