Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fiberhome Telecommunication Technologies Co., Ltd. (600498.SS)

Company Dividend Discount ModelIndustry: Communication EquipmentSector: Technology

Valuation Snapshot

Stable Growth$10.50 - $19.59$14.21
Multi-Stage$15.62 - $17.13$16.36
Blended Fair Value$15.28
Current Price$27.45
Upside-44.32%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.42%11.09%0.400.110.080.060.340.340.320.300.300.21
YoY Growth--259.98%37.35%39.04%-82.81%0.12%4.85%6.55%-0.04%42.92%51.54%
Dividend Yield--1.78%0.61%0.41%0.39%1.85%1.03%1.00%1.06%1.23%0.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)821.88
(-) Cash Dividends Paid (M)426.26
(=) Cash Retained (M)395.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)164.38102.7361.64
Cash Retained (M)395.62395.62395.62
(-) Cash Required (M)-164.38-102.73-61.64
(=) Excess Retained (M)231.24292.88333.98
(/) Shares Outstanding (M)1,169.661,169.661,169.66
(=) Excess Retained per Share0.200.250.29
LTM Dividend per Share0.360.360.36
(+) Excess Retained per Share0.200.250.29
(=) Adjusted Dividend0.560.610.65
WACC / Discount Rate6.85%6.85%6.85%
Growth Rate1.42%2.42%3.42%
Fair Value$10.50$14.21$19.59
Upside / Downside-61.76%-48.23%-28.63%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)821.88841.78862.16883.03904.41926.31954.10
Payout Ratio51.86%59.49%67.12%74.75%82.37%90.00%92.50%
Projected Dividends (M)426.26500.78578.67660.03744.99833.68882.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.85%6.85%6.85%
Growth Rate1.42%2.42%3.42%
Year 1 PV (M)464.09468.67473.25
Year 2 PV (M)496.98506.83516.77
Year 3 PV (M)525.32541.01557.02
Year 4 PV (M)549.50571.49594.14
Year 5 PV (M)569.86598.51628.31
PV of Terminal Value (M)15,658.7216,446.0517,264.75
Equity Value (M)18,264.4719,132.5720,034.23
Shares Outstanding (M)1,169.661,169.661,169.66
Fair Value$15.62$16.36$17.13
Upside / Downside-43.11%-40.41%-37.60%

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%