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

Shenzhen Topband Co., Ltd. (002139.SZ)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$74.57 - $87.85$82.33
Multi-Stage$58.22 - $63.90$61.01
Blended Fair Value$71.67
Current Price$15.65
Upside357.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.06%17.36%0.100.090.080.070.060.100.070.060.040.02
YoY Growth--12.67%13.58%13.36%9.93%-40.56%54.44%17.35%51.75%84.28%3.22%
Dividend Yield--0.64%0.90%0.59%0.61%0.55%1.88%1.10%0.74%0.62%0.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)539.68
(-) Cash Dividends Paid (M)104.82
(=) Cash Retained (M)434.86
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)107.9467.4640.48
Cash Retained (M)434.86434.86434.86
(-) Cash Required (M)-107.94-67.46-40.48
(=) Excess Retained (M)326.92367.40394.38
(/) Shares Outstanding (M)1,221.661,221.661,221.66
(=) Excess Retained per Share0.270.300.32
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.270.300.32
(=) Adjusted Dividend0.350.390.41
WACC / Discount Rate-0.55%-0.55%-0.55%
Growth Rate5.50%6.50%7.50%
Fair Value$74.57$82.33$87.85
Upside / Downside376.48%426.09%461.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)539.68574.76612.11651.90694.28739.40761.59
Payout Ratio19.42%33.54%47.65%61.77%75.88%90.00%92.50%
Projected Dividends (M)104.82192.76291.70402.67526.85665.46704.47

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.55%-0.55%-0.55%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)192.01193.83195.65
Year 2 PV (M)289.41294.92300.48
Year 3 PV (M)397.94409.37421.01
Year 4 PV (M)518.61538.56559.07
Year 5 PV (M)652.49684.00716.72
PV of Terminal Value (M)69,072.8472,409.0975,873.02
Equity Value (M)71,123.3074,529.7678,065.95
Shares Outstanding (M)1,221.661,221.661,221.66
Fair Value$58.22$61.01$63.90
Upside / Downside272.00%289.82%308.32%

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%