Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Zhongji Innolight Co., Ltd. (300308.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$165.76 - $399.45$245.84
Multi-Stage$114.35 - $125.04$119.60
Blended Fair Value$182.72
Current Price$403.68
Upside-54.74%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS28.11%65.16%0.360.190.210.150.110.100.060.020.000.00
YoY Growth--93.04%-11.25%38.89%38.33%4.82%77.08%213.13%863.93%-32.46%21.29%
Dividend Yield--0.36%0.16%0.50%0.67%0.43%0.27%0.20%0.05%0.01%0.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,550.76
(-) Cash Dividends Paid (M)603.04
(=) Cash Retained (M)7,947.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,710.151,068.84641.31
Cash Retained (M)7,947.727,947.727,947.72
(-) Cash Required (M)-1,710.15-1,068.84-641.31
(=) Excess Retained (M)6,237.576,878.887,306.42
(/) Shares Outstanding (M)1,112.581,112.581,112.58
(=) Excess Retained per Share5.616.186.57
LTM Dividend per Share0.540.540.54
(+) Excess Retained per Share5.616.186.57
(=) Adjusted Dividend6.156.727.11
WACC / Discount Rate9.41%9.41%9.41%
Growth Rate5.50%6.50%7.50%
Fair Value$165.76$245.84$399.45
Upside / Downside-58.94%-39.10%-1.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,550.769,106.569,698.4810,328.8911,000.2611,715.2812,066.74
Payout Ratio7.05%23.64%40.23%56.82%73.41%90.00%92.50%
Projected Dividends (M)603.042,152.973,901.845,868.978,075.3510,543.7511,161.73

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.41%9.41%9.41%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,949.261,967.741,986.22
Year 2 PV (M)3,198.423,259.343,320.84
Year 3 PV (M)4,355.744,480.774,608.18
Year 4 PV (M)5,426.175,634.855,849.49
Year 5 PV (M)6,414.476,724.297,045.97
PV of Terminal Value (M)105,881.96110,996.09116,305.96
Equity Value (M)127,226.02133,063.09139,116.65
Shares Outstanding (M)1,112.581,112.581,112.58
Fair Value$114.35$119.60$125.04
Upside / Downside-71.67%-70.37%-69.02%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%