Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ActBlue Co., Ltd. (300816.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$29.25 - $168.43$54.76
Multi-Stage$79.50 - $87.85$83.59
Blended Fair Value$69.18
Current Price$37.18
Upside86.06%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS47.14%0.00%0.230.230.400.430.290.030.470.040.000.02
YoY Growth---1.06%-42.44%-6.72%48.06%776.74%-92.97%1,178.54%8,356.59%-97.88%0.00%
Dividend Yield--0.72%1.10%1.20%1.30%0.34%0.09%1.60%0.12%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)72.40
(-) Cash Dividends Paid (M)23.04
(=) Cash Retained (M)49.35
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14.489.055.43
Cash Retained (M)49.3549.3549.35
(-) Cash Required (M)-14.48-9.05-5.43
(=) Excess Retained (M)34.8740.3043.92
(/) Shares Outstanding (M)79.5279.5279.52
(=) Excess Retained per Share0.440.510.55
LTM Dividend per Share0.290.290.29
(+) Excess Retained per Share0.440.510.55
(=) Adjusted Dividend0.730.800.84
WACC / Discount Rate0.44%0.44%0.44%
Growth Rate-2.00%-1.00%0.00%
Fair Value$29.25$54.76$168.43
Upside / Downside-21.32%47.29%353.01%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)72.4071.6770.9670.2569.5468.8570.91
Payout Ratio31.83%43.46%55.10%66.73%78.37%90.00%92.50%
Projected Dividends (M)23.0431.1539.0946.8854.5061.9665.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.44%0.44%0.44%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)30.7031.0131.33
Year 2 PV (M)37.9738.7539.54
Year 3 PV (M)44.8846.2647.68
Year 4 PV (M)51.4253.5555.75
Year 5 PV (M)57.6260.6263.74
PV of Terminal Value (M)6,099.466,417.086,747.79
Equity Value (M)6,322.056,647.286,985.82
Shares Outstanding (M)79.5279.5279.52
Fair Value$79.50$83.59$87.85
Upside / Downside113.83%124.83%136.28%

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%