Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Yoke Technology Co., Ltd. (002409.SZ)

Company Dividend Discount ModelIndustry: SemiconductorsSector: Technology

Valuation Snapshot

Stable Growth$308.69 - $384.00$359.87
Multi-Stage$65.32 - $71.55$68.38
Blended Fair Value$214.12
Current Price$73.75
Upside190.34%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS54.11%32.81%0.860.420.270.210.140.100.010.030.060.05
YoY Growth--105.99%55.34%25.97%50.42%43.37%839.19%-58.54%-56.56%25.38%-7.40%
Dividend Yield--1.40%0.75%0.52%0.42%0.26%0.32%0.06%0.10%0.26%0.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)918.94
(-) Cash Dividends Paid (M)226.30
(=) Cash Retained (M)692.64
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)183.79114.8768.92
Cash Retained (M)692.64692.64692.64
(-) Cash Required (M)-183.79-114.87-68.92
(=) Excess Retained (M)508.85577.77623.72
(/) Shares Outstanding (M)475.92475.92475.92
(=) Excess Retained per Share1.071.211.31
LTM Dividend per Share0.480.480.48
(+) Excess Retained per Share1.071.211.31
(=) Adjusted Dividend1.541.691.79
WACC / Discount Rate6.03%6.03%6.03%
Growth Rate5.50%6.50%7.50%
Fair Value$308.69$359.87$384.00
Upside / Downside318.57%387.95%420.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)918.94978.671,042.291,110.041,182.191,259.031,296.80
Payout Ratio24.63%37.70%50.78%63.85%76.93%90.00%92.50%
Projected Dividends (M)226.30368.97529.23708.77909.401,133.131,199.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.03%6.03%6.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)344.73348.00351.26
Year 2 PV (M)461.97470.77479.65
Year 3 PV (M)578.03594.62611.53
Year 4 PV (M)692.93719.57746.98
Year 5 PV (M)806.66845.63886.08
PV of Terminal Value (M)28,202.2729,564.4530,978.76
Equity Value (M)31,086.5932,543.0434,054.27
Shares Outstanding (M)475.92475.92475.92
Fair Value$65.32$68.38$71.55
Upside / Downside-11.43%-7.28%-2.98%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%