Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kunshan TopA Intelligent Equipment Co.,Ltd (300836.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$50.28 - $160.47$150.31
Multi-Stage$78.51 - $86.58$82.46
Blended Fair Value$116.39
Current Price$56.70
Upside105.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS170.17%0.00%0.180.020.210.000.000.000.000.000.000.10
YoY Growth--745.45%-90.01%6,186.22%0.00%-100.00%0.00%0.00%-100.00%-95.99%0.00%
Dividend Yield--0.54%0.13%1.29%0.02%0.00%0.00%0.00%0.00%0.01%0.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)59.94
(-) Cash Dividends Paid (M)20.48
(=) Cash Retained (M)39.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11.997.494.50
Cash Retained (M)39.4639.4639.46
(-) Cash Required (M)-11.99-7.49-4.50
(=) Excess Retained (M)27.4731.9734.97
(/) Shares Outstanding (M)70.4970.4970.49
(=) Excess Retained per Share0.390.450.50
LTM Dividend per Share0.290.290.29
(+) Excess Retained per Share0.390.450.50
(=) Adjusted Dividend0.680.740.79
WACC / Discount Rate1.36%1.36%1.36%
Growth Rate0.00%1.00%2.00%
Fair Value$50.28$150.31$160.47
Upside / Downside-11.32%165.10%183.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)59.9460.5461.1561.7662.3863.0164.90
Payout Ratio34.17%45.33%56.50%67.67%78.83%90.00%92.50%
Projected Dividends (M)20.4827.4534.5541.7949.1856.7160.03

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.36%1.36%1.36%
Growth Rate0.00%1.00%2.00%
Year 1 PV (M)26.8127.0827.35
Year 2 PV (M)32.9733.6334.30
Year 3 PV (M)38.9640.1441.34
Year 4 PV (M)44.7846.6048.47
Year 5 PV (M)50.4453.0155.69
PV of Terminal Value (M)5,339.755,612.125,895.50
Equity Value (M)5,533.705,812.586,102.65
Shares Outstanding (M)70.4970.4970.49
Fair Value$78.51$82.46$86.58
Upside / Downside38.46%45.44%52.70%

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%