Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Luenmei Quantum Co.,Ltd (600167.SS)

Company Dividend Discount ModelIndustry: Regulated ElectricSector: Utilities

Valuation Snapshot

Stable Growth$3.23 - $5.16$4.10
Multi-Stage$7.23 - $7.95$7.58
Blended Fair Value$5.84
Current Price$9.05
Upside-35.43%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.72%33.59%0.340.210.130.410.220.360.170.080.000.27
YoY Growth--60.76%61.54%-67.57%88.77%-39.33%111.88%106.75%2,015.84%-98.57%1,314.35%
Dividend Yield--6.05%3.71%2.13%5.70%2.06%2.55%1.55%0.82%0.05%4.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)693.99
(-) Cash Dividends Paid (M)452.92
(=) Cash Retained (M)241.07
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)138.8086.7552.05
Cash Retained (M)241.07241.07241.07
(-) Cash Required (M)-138.80-86.75-52.05
(=) Excess Retained (M)102.27154.32189.02
(/) Shares Outstanding (M)2,226.912,226.912,226.91
(=) Excess Retained per Share0.050.070.08
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share0.050.070.08
(=) Adjusted Dividend0.250.270.29
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate-1.34%-0.34%0.66%
Fair Value$3.23$4.10$5.16
Upside / Downside-64.35%-54.67%-42.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)693.99691.62689.25686.90684.55682.21702.67
Payout Ratio65.26%70.21%75.16%80.11%85.05%90.00%92.50%
Projected Dividends (M)452.92485.59518.03550.24582.23613.99649.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate-1.34%-0.34%0.66%
Year 1 PV (M)452.30456.89461.47
Year 2 PV (M)449.44458.60467.85
Year 3 PV (M)444.67458.33472.26
Year 4 PV (M)438.27456.31474.90
Year 5 PV (M)430.49452.76475.93
PV of Terminal Value (M)13,886.6814,604.8715,352.47
Equity Value (M)16,101.8516,887.7417,704.88
Shares Outstanding (M)2,226.912,226.912,226.91
Fair Value$7.23$7.58$7.95
Upside / Downside-20.10%-16.20%-12.15%

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%