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

Wuxi Longsheng Technology Co.,Ltd (300680.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$207.71 - $244.71$229.33
Multi-Stage$162.48 - $178.33$170.26
Blended Fair Value$199.79
Current Price$62.96
Upside217.34%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS61.21%40.33%0.350.100.090.120.030.030.080.010.060.06
YoY Growth--250.18%14.45%-25.19%263.10%0.00%-60.46%664.65%-80.92%-7.32%409.04%
Dividend Yield--0.89%0.60%0.41%0.54%0.15%0.29%1.06%0.09%1.14%1.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)281.03
(-) Cash Dividends Paid (M)70.15
(=) Cash Retained (M)210.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)56.2135.1321.08
Cash Retained (M)210.89210.89210.89
(-) Cash Required (M)-56.21-35.13-21.08
(=) Excess Retained (M)154.68175.76189.81
(/) Shares Outstanding (M)228.39228.39228.39
(=) Excess Retained per Share0.680.770.83
LTM Dividend per Share0.310.310.31
(+) Excess Retained per Share0.680.770.83
(=) Adjusted Dividend0.981.081.14
WACC / Discount Rate-0.57%-0.57%-0.57%
Growth Rate5.50%6.50%7.50%
Fair Value$207.71$229.33$244.71
Upside / Downside229.90%264.25%288.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)281.03299.30318.76339.47361.54385.04396.59
Payout Ratio24.96%37.97%50.98%63.98%76.99%90.00%92.50%
Projected Dividends (M)70.15113.64162.49217.21278.36346.54366.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.57%-0.57%-0.57%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)113.21114.29115.36
Year 2 PV (M)161.28164.35167.45
Year 3 PV (M)214.79220.95227.24
Year 4 PV (M)274.23284.77295.62
Year 5 PV (M)340.12356.55373.60
PV of Terminal Value (M)36,005.4337,744.5139,550.14
Equity Value (M)37,109.0638,885.4240,729.41
Shares Outstanding (M)228.39228.39228.39
Fair Value$162.48$170.26$178.33
Upside / Downside158.07%170.42%183.24%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%