Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Pacific Precision Forging Co., Ltd. (300258.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$44.15 - $52.02$48.75
Multi-Stage$34.05 - $37.36$35.67
Blended Fair Value$42.21
Current Price$15.59
Upside170.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.58%12.95%0.260.170.170.160.150.180.140.110.080.09
YoY Growth--54.45%-1.70%6.44%7.16%-16.79%29.48%31.95%30.46%-9.64%16.45%
Dividend Yield--1.90%1.62%1.58%1.53%1.34%1.78%1.05%0.70%0.48%0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)135.49
(-) Cash Dividends Paid (M)54.05
(=) Cash Retained (M)81.45
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)27.1016.9410.16
Cash Retained (M)81.4581.4581.45
(-) Cash Required (M)-27.10-16.94-10.16
(=) Excess Retained (M)54.3564.5171.28
(/) Shares Outstanding (M)518.02518.02518.02
(=) Excess Retained per Share0.100.120.14
LTM Dividend per Share0.100.100.10
(+) Excess Retained per Share0.100.120.14
(=) Adjusted Dividend0.210.230.24
WACC / Discount Rate-0.23%-0.23%-0.23%
Growth Rate5.50%6.50%7.50%
Fair Value$44.15$48.75$52.02
Upside / Downside183.20%212.69%233.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)135.49144.30153.68163.67174.31185.64191.20
Payout Ratio39.89%49.91%59.93%69.96%79.98%90.00%92.50%
Projected Dividends (M)54.0572.0292.10114.49139.41167.07176.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.23%-0.23%-0.23%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)71.5172.1972.86
Year 2 PV (M)90.8092.5394.27
Year 3 PV (M)112.07115.28118.56
Year 4 PV (M)135.48140.69146.05
Year 5 PV (M)161.21168.99177.08
PV of Terminal Value (M)17,065.6117,889.8918,745.71
Equity Value (M)17,636.6718,479.5619,354.53
Shares Outstanding (M)518.02518.02518.02
Fair Value$34.05$35.67$37.36
Upside / Downside118.39%128.82%139.66%

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%