Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Anhui Yingliu Electromechanical Co., Ltd. (603308.SS)

Company Dividend Discount ModelIndustry: Manufacturing - Metal FabricationSector: Industrials

Valuation Snapshot

Stable Growth$87.49 - $103.10$96.61
Multi-Stage$30.92 - $33.94$32.40
Blended Fair Value$64.51
Current Price$32.52
Upside98.36%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS59.54%2.91%0.340.180.100.090.060.030.030.030.040.03
YoY Growth--89.10%73.53%15.16%53.09%78.67%21.43%5.00%-33.33%20.48%-87.42%
Dividend Yield--1.82%1.23%0.52%0.64%0.31%0.34%0.33%0.24%0.29%0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)353.48
(-) Cash Dividends Paid (M)190.86
(=) Cash Retained (M)162.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)70.7044.1926.51
Cash Retained (M)162.63162.63162.63
(-) Cash Required (M)-70.70-44.19-26.51
(=) Excess Retained (M)91.93118.44136.11
(/) Shares Outstanding (M)673.64673.64673.64
(=) Excess Retained per Share0.140.180.20
LTM Dividend per Share0.280.280.28
(+) Excess Retained per Share0.140.180.20
(=) Adjusted Dividend0.420.460.49
WACC / Discount Rate4.69%4.69%4.69%
Growth Rate4.21%5.21%6.21%
Fair Value$87.49$96.61$103.10
Upside / Downside169.04%197.08%217.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)353.48371.89391.26411.63433.06455.61469.28
Payout Ratio53.99%61.19%68.40%75.60%82.80%90.00%92.50%
Projected Dividends (M)190.86227.58267.60311.18358.57410.05434.09

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.69%4.69%4.69%
Growth Rate4.21%5.21%6.21%
Year 1 PV (M)215.32217.39219.46
Year 2 PV (M)239.56244.18248.84
Year 3 PV (M)263.57271.23279.04
Year 4 PV (M)287.36298.55310.06
Year 5 PV (M)310.92326.13341.92
PV of Terminal Value (M)19,515.2120,469.7221,461.22
Equity Value (M)20,831.9421,827.1922,860.54
Shares Outstanding (M)673.64673.64673.64
Fair Value$30.92$32.40$33.94
Upside / Downside-4.91%-0.36%4.35%

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%