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

Holitech Technology Co., Ltd. (002217.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$56.60 - $66.89$62.59
Multi-Stage$71.96 - $80.27$76.02
Blended Fair Value$69.31
Current Price$3.32
Upside1,987.54%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-36.04%2.66%0.010.030.050.070.080.060.050.040.020.02
YoY Growth---76.70%-45.14%-29.07%-19.75%47.20%2.73%44.96%122.49%-4.18%282.50%
Dividend Yield--0.27%1.33%1.51%2.02%2.47%1.01%0.76%0.40%0.18%0.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,766.96
(-) Cash Dividends Paid (M)83.20
(=) Cash Retained (M)2,683.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)553.39345.87207.52
Cash Retained (M)2,683.772,683.772,683.77
(-) Cash Required (M)-553.39-345.87-207.52
(=) Excess Retained (M)2,130.372,337.902,476.25
(/) Shares Outstanding (M)7,040.107,040.107,040.10
(=) Excess Retained per Share0.300.330.35
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.300.330.35
(=) Adjusted Dividend0.310.340.36
WACC / Discount Rate-20.63%-20.63%-20.63%
Growth Rate-10.00%-9.00%-8.00%
Fair Value$56.60$62.59$66.89
Upside / Downside1,604.74%1,785.28%1,914.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,766.962,517.992,291.422,085.241,897.611,726.861,778.66
Payout Ratio3.01%20.41%37.80%55.20%72.60%90.00%92.50%
Projected Dividends (M)83.20513.81866.251,151.111,377.691,554.171,645.26

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-20.63%-20.63%-20.63%
Growth Rate-10.00%-9.00%-8.00%
Year 1 PV (M)640.27647.39654.50
Year 2 PV (M)1,345.161,375.221,405.61
Year 3 PV (M)2,227.482,302.552,379.30
Year 4 PV (M)3,322.113,472.243,627.39
Year 5 PV (M)4,670.124,935.405,212.60
PV of Terminal Value (M)494,384.56522,466.92551,811.15
Equity Value (M)506,589.72535,199.72565,090.55
Shares Outstanding (M)7,040.107,040.107,040.10
Fair Value$71.96$76.02$80.27
Upside / Downside2,067.40%2,189.81%2,317.69%

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%