Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

TBEA Co., Ltd. (600089.SS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$178.16 - $209.91$196.71
Multi-Stage$118.64 - $130.21$124.32
Blended Fair Value$160.51
Current Price$17.80
Upside801.77%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.35%6.63%0.481.170.780.150.450.430.400.310.300.27
YoY Growth---59.05%49.13%405.47%-65.31%4.89%6.85%30.19%1.95%11.58%6.89%
Dividend Yield--3.97%7.49%4.68%0.99%5.18%7.57%6.08%4.51%3.61%3.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,321.65
(-) Cash Dividends Paid (M)938.54
(=) Cash Retained (M)4,383.11
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,064.33665.21399.12
Cash Retained (M)4,383.114,383.114,383.11
(-) Cash Required (M)-1,064.33-665.21-399.12
(=) Excess Retained (M)3,318.783,717.913,983.99
(/) Shares Outstanding (M)5,041.955,041.955,041.95
(=) Excess Retained per Share0.660.740.79
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share0.660.740.79
(=) Adjusted Dividend0.840.920.98
WACC / Discount Rate2.69%2.69%2.69%
Growth Rate5.50%6.50%7.50%
Fair Value$178.16$196.71$209.91
Upside / Downside900.92%1,005.14%1,079.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,321.655,667.566,035.956,428.296,846.137,291.127,509.86
Payout Ratio17.64%32.11%46.58%61.05%75.53%90.00%92.50%
Projected Dividends (M)938.541,819.802,811.653,924.765,170.696,562.016,946.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.69%2.69%2.69%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,755.491,772.131,788.77
Year 2 PV (M)2,616.462,666.302,716.60
Year 3 PV (M)3,523.243,624.383,727.44
Year 4 PV (M)4,477.694,649.894,827.01
Year 5 PV (M)5,481.755,746.526,021.43
PV of Terminal Value (M)580,304.30608,333.21637,434.86
Equity Value (M)598,158.94626,792.44656,516.11
Shares Outstanding (M)5,041.955,041.955,041.95
Fair Value$118.64$124.32$130.21
Upside / Downside566.50%598.40%631.52%

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%