Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Suzhou Recodeal Interconnect System Co.,Ltd (688800.SS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$301.36 - $355.05$332.74
Multi-Stage$200.76 - $220.33$210.36
Blended Fair Value$271.55
Current Price$75.12
Upside261.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.70%59.60%0.180.380.210.010.110.070.020.080.010.00
YoY Growth---51.34%75.86%1,660.34%-88.73%63.79%273.34%-79.08%1,461.60%73.39%82.42%
Dividend Yield--0.48%1.58%0.46%0.02%0.21%0.13%0.03%0.16%0.01%0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)302.30
(-) Cash Dividends Paid (M)81.64
(=) Cash Retained (M)220.66
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)60.4637.7922.67
Cash Retained (M)220.66220.66220.66
(-) Cash Required (M)-60.46-37.79-22.67
(=) Excess Retained (M)160.20182.88197.99
(/) Shares Outstanding (M)169.33169.33169.33
(=) Excess Retained per Share0.951.081.17
LTM Dividend per Share0.480.480.48
(+) Excess Retained per Share0.951.081.17
(=) Adjusted Dividend1.431.561.65
WACC / Discount Rate2.72%2.72%2.72%
Growth Rate5.50%6.50%7.50%
Fair Value$301.36$332.74$355.05
Upside / Downside301.17%342.94%372.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)302.30321.95342.88365.17388.90414.18426.61
Payout Ratio27.01%39.61%52.20%64.80%77.40%90.00%92.50%
Projected Dividends (M)81.64127.51179.00236.64301.02372.77394.61

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.72%2.72%2.72%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)122.97124.14125.30
Year 2 PV (M)166.48169.65172.85
Year 3 PV (M)212.26218.35224.56
Year 4 PV (M)260.40270.41280.71
Year 5 PV (M)310.99326.01341.60
PV of Terminal Value (M)32,921.2634,511.3636,162.33
Equity Value (M)33,994.3535,619.9337,307.36
Shares Outstanding (M)169.33169.33169.33
Fair Value$200.76$210.36$220.33
Upside / Downside167.25%180.03%193.30%

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%