Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Songyuan Automotive Safety Systems Co.,Ltd. (300893.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$181.52 - $213.86$200.42
Multi-Stage$137.04 - $150.42$143.61
Blended Fair Value$172.01
Current Price$28.50
Upside503.55%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS9.55%0.00%0.200.110.120.180.070.130.160.090.160.00
YoY Growth--76.03%-3.24%-37.02%153.55%-41.98%-19.72%64.43%-39.82%0.00%0.00%
Dividend Yield--0.81%0.53%0.66%1.58%0.69%0.96%1.19%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)332.73
(-) Cash Dividends Paid (M)57.73
(=) Cash Retained (M)274.99
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)66.5541.5924.95
Cash Retained (M)274.99274.99274.99
(-) Cash Required (M)-66.55-41.59-24.95
(=) Excess Retained (M)208.45233.40250.04
(/) Shares Outstanding (M)309.42309.42309.42
(=) Excess Retained per Share0.670.750.81
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share0.670.750.81
(=) Adjusted Dividend0.860.940.99
WACC / Discount Rate0.12%0.12%0.12%
Growth Rate5.50%6.50%7.50%
Fair Value$181.52$200.42$213.86
Upside / Downside536.90%603.22%650.38%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)332.73354.36377.39401.92428.04455.87469.54
Payout Ratio17.35%31.88%46.41%60.94%75.47%90.00%92.50%
Projected Dividends (M)57.73112.97175.15244.93323.05410.28434.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.12%0.12%0.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)111.78112.84113.90
Year 2 PV (M)171.46174.73178.03
Year 3 PV (M)237.24244.05250.99
Year 4 PV (M)309.60321.50333.75
Year 5 PV (M)389.04407.83427.34
PV of Terminal Value (M)41,184.0243,173.2245,238.56
Equity Value (M)42,403.1444,434.1746,542.56
Shares Outstanding (M)309.42309.42309.42
Fair Value$137.04$143.61$150.42
Upside / Downside380.85%403.88%427.79%

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%