Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Yinlun Machinery Co.,Ltd. (002126.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$165.50 - $194.99$182.73
Multi-Stage$127.72 - $140.19$133.84
Blended Fair Value$158.29
Current Price$41.36
Upside282.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.95%10.95%0.190.160.160.140.160.130.140.090.080.07
YoY Growth--13.16%0.13%20.45%-12.56%22.85%-8.36%62.09%8.09%21.19%-0.97%
Dividend Yield--0.67%0.89%1.15%1.48%1.58%1.55%1.55%0.92%0.88%0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)851.08
(-) Cash Dividends Paid (M)154.84
(=) Cash Retained (M)696.25
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)170.22106.3963.83
Cash Retained (M)696.25696.25696.25
(-) Cash Required (M)-170.22-106.39-63.83
(=) Excess Retained (M)526.03589.86632.41
(/) Shares Outstanding (M)868.05868.05868.05
(=) Excess Retained per Share0.610.680.73
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share0.610.680.73
(=) Adjusted Dividend0.780.860.91
WACC / Discount Rate-0.32%-0.32%-0.32%
Growth Rate5.50%6.50%7.50%
Fair Value$165.50$182.73$194.99
Upside / Downside300.15%341.81%371.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)851.08906.40965.321,028.071,094.891,166.061,201.04
Payout Ratio18.19%32.55%46.92%61.28%75.64%90.00%92.50%
Projected Dividends (M)154.84295.07452.89629.97828.161,049.451,110.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.32%-0.32%-0.32%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)293.24296.02298.80
Year 2 PV (M)447.27455.79464.39
Year 3 PV (M)618.29636.04654.12
Year 4 PV (M)807.75838.81870.77
Year 5 PV (M)1,017.221,066.361,117.37
PV of Terminal Value (M)107,684.51112,885.71118,285.97
Equity Value (M)110,868.28116,178.73121,691.42
Shares Outstanding (M)868.05868.05868.05
Fair Value$127.72$133.84$140.19
Upside / Downside208.80%223.59%238.95%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%