Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenzhen KTC Technology Co., Ltd. (001308.SZ)

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

Valuation Snapshot

Stable Growth$179.93 - $212.16$198.75
Multi-Stage$110.59 - $121.88$116.12
Blended Fair Value$157.44
Current Price$23.28
Upside576.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018
DPS16.01%0.00%0.610.660.460.390.390.290.110.000.000.00
YoY Growth---7.49%43.77%17.39%-0.32%35.00%164.37%0.00%0.00%0.00%0.00%
Dividend Yield--2.68%2.48%1.57%1.57%1.06%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)778.07
(-) Cash Dividends Paid (M)128.66
(=) Cash Retained (M)649.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)155.6197.2658.36
Cash Retained (M)649.41649.41649.41
(-) Cash Required (M)-155.61-97.26-58.36
(=) Excess Retained (M)493.80552.15591.05
(/) Shares Outstanding (M)698.83698.83698.83
(=) Excess Retained per Share0.710.790.85
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share0.710.790.85
(=) Adjusted Dividend0.890.971.03
WACC / Discount Rate0.79%0.79%0.79%
Growth Rate1.00%2.00%3.00%
Fair Value$179.93$198.75$212.16
Upside / Downside672.90%753.73%811.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)778.07793.66809.57825.79842.35859.23885.01
Payout Ratio16.54%31.23%45.92%60.61%75.31%90.00%92.50%
Projected Dividends (M)128.66247.85371.77500.55634.35773.31818.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.79%0.79%0.79%
Growth Rate1.00%2.00%3.00%
Year 1 PV (M)243.49245.90248.31
Year 2 PV (M)358.80365.94373.15
Year 3 PV (M)474.59488.83503.35
Year 4 PV (M)590.87614.62639.08
Year 5 PV (M)707.63743.36780.52
PV of Terminal Value (M)74,910.4178,692.8582,626.55
Equity Value (M)77,285.7881,151.4985,170.95
Shares Outstanding (M)698.83698.83698.83
Fair Value$110.59$116.12$121.88
Upside / Downside375.06%398.82%423.52%

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%