Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Chongqing VDL Electronics Co., Ltd. (301121.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$84.05 - $99.02$92.80
Multi-Stage$57.16 - $62.70$59.88
Blended Fair Value$76.34
Current Price$52.91
Upside44.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS47.85%0.00%0.470.170.080.040.010.070.010.000.000.00
YoY Growth--174.10%115.30%96.48%548.22%-90.60%1,055.88%241.91%0.00%0.00%0.00%
Dividend Yield--1.11%0.69%0.19%0.06%0.01%0.11%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)38.37
(-) Cash Dividends Paid (M)27.37
(=) Cash Retained (M)11.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7.674.802.88
Cash Retained (M)11.0011.0011.00
(-) Cash Required (M)-7.67-4.80-2.88
(=) Excess Retained (M)3.326.208.12
(/) Shares Outstanding (M)77.0777.0777.07
(=) Excess Retained per Share0.040.080.11
LTM Dividend per Share0.360.360.36
(+) Excess Retained per Share0.040.080.11
(=) Adjusted Dividend0.400.440.46
WACC / Discount Rate2.46%2.46%2.46%
Growth Rate5.50%6.50%7.50%
Fair Value$84.05$92.80$99.02
Upside / Downside58.85%75.39%87.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)38.3740.8743.5246.3549.3652.5754.15
Payout Ratio71.34%75.07%78.80%82.54%86.27%90.00%92.50%
Projected Dividends (M)27.3730.6834.3038.2642.5947.3250.09

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.46%2.46%2.46%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)29.6629.9430.22
Year 2 PV (M)32.0632.6733.29
Year 3 PV (M)34.5735.5736.58
Year 4 PV (M)37.2138.6440.11
Year 5 PV (M)39.9741.9043.91
PV of Terminal Value (M)4,231.534,435.914,648.12
Equity Value (M)4,405.014,614.644,832.23
Shares Outstanding (M)77.0777.0777.07
Fair Value$57.16$59.88$62.70
Upside / Downside8.03%13.17%18.51%

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%