Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ShenZhen Click Technology Co.,LTD. (002782.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$107.06 - $126.13$118.21
Multi-Stage$73.54 - $80.71$77.06
Blended Fair Value$97.63
Current Price$16.90
Upside477.71%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.12%15.19%0.090.110.070.150.090.090.170.090.030.02
YoY Growth---13.15%59.84%-54.83%68.64%0.00%-50.00%100.00%150.00%48.61%4.73%
Dividend Yield--0.70%0.94%0.36%1.35%0.71%0.92%1.11%0.59%0.15%0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)310.16
(-) Cash Dividends Paid (M)75.88
(=) Cash Retained (M)234.29
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)62.0338.7723.26
Cash Retained (M)234.29234.29234.29
(-) Cash Required (M)-62.03-38.77-23.26
(=) Excess Retained (M)172.25195.52211.02
(/) Shares Outstanding (M)489.04489.04489.04
(=) Excess Retained per Share0.350.400.43
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.350.400.43
(=) Adjusted Dividend0.510.550.59
WACC / Discount Rate2.07%2.07%2.07%
Growth Rate5.50%6.50%7.50%
Fair Value$107.06$118.21$126.13
Upside / Downside533.48%599.44%646.35%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)310.16330.33351.80374.66399.02424.95437.70
Payout Ratio24.46%37.57%50.68%63.79%76.89%90.00%92.50%
Projected Dividends (M)75.88124.11178.28238.98306.81382.46404.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.07%2.07%2.07%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)120.44121.59122.73
Year 2 PV (M)167.92171.12174.35
Year 3 PV (M)218.44224.72231.11
Year 4 PV (M)272.17282.64293.41
Year 5 PV (M)329.27345.17361.68
PV of Terminal Value (M)34,856.5336,540.1238,288.13
Equity Value (M)35,964.7837,685.3539,471.40
Shares Outstanding (M)489.04489.04489.04
Fair Value$73.54$77.06$80.71
Upside / Downside335.16%355.98%377.59%

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%