Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fuxin Dare Automotive Parts Co., Ltd. (300473.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$93.85 - $110.66$103.66
Multi-Stage$63.21 - $69.64$66.36
Blended Fair Value$85.01
Current Price$31.26
Upside171.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-7.63%5.62%0.460.310.480.540.490.691.060.700.660.25
YoY Growth--48.81%-35.02%-11.82%9.75%-28.16%-34.95%51.16%5.63%169.12%-8.12%
Dividend Yield--1.63%1.85%2.67%2.94%2.92%2.94%2.74%1.74%1.06%0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)87.51
(-) Cash Dividends Paid (M)22.76
(=) Cash Retained (M)64.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17.5010.946.56
Cash Retained (M)64.7564.7564.75
(-) Cash Required (M)-17.50-10.94-6.56
(=) Excess Retained (M)47.2553.8258.19
(/) Shares Outstanding (M)150.95150.95150.95
(=) Excess Retained per Share0.310.360.39
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.310.360.39
(=) Adjusted Dividend0.460.510.54
WACC / Discount Rate-0.88%-0.88%-0.88%
Growth Rate1.17%2.17%3.17%
Fair Value$93.85$103.66$110.66
Upside / Downside200.22%231.61%253.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)87.5189.4191.3593.3495.3797.44100.36
Payout Ratio26.00%38.80%51.60%64.40%77.20%90.00%92.50%
Projected Dividends (M)22.7634.7047.1460.1173.6287.6992.83

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.88%-0.88%-0.88%
Growth Rate1.17%2.17%3.17%
Year 1 PV (M)34.6635.0035.35
Year 2 PV (M)47.0547.9948.93
Year 3 PV (M)59.9461.7363.56
Year 4 PV (M)73.3476.2879.31
Year 5 PV (M)87.2791.6796.24
PV of Terminal Value (M)9,238.539,704.2310,188.51
Equity Value (M)9,540.7910,016.9010,511.91
Shares Outstanding (M)150.95150.95150.95
Fair Value$63.21$66.36$69.64
Upside / Downside102.20%112.29%122.78%

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%