Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Changzhou Shenli Electrical Machine Incorporated Company (603819.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$19.51 - $22.99$21.55
Multi-Stage$12.59 - $13.84$13.20
Blended Fair Value$17.37
Current Price$11.55
Upside50.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.89%21.13%0.360.110.170.150.270.270.110.070.050.05
YoY Growth--227.76%-36.68%18.42%-46.75%1.71%149.11%54.86%41.37%-0.56%-5.77%
Dividend Yield--2.41%0.83%1.14%1.18%2.84%3.05%1.08%0.81%0.25%0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26.33
(-) Cash Dividends Paid (M)17.86
(=) Cash Retained (M)8.47
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5.273.291.97
Cash Retained (M)8.478.478.47
(-) Cash Required (M)-5.27-3.29-1.97
(=) Excess Retained (M)3.205.186.50
(/) Shares Outstanding (M)224.28224.28224.28
(=) Excess Retained per Share0.010.020.03
LTM Dividend per Share0.080.080.08
(+) Excess Retained per Share0.010.020.03
(=) Adjusted Dividend0.090.100.11
WACC / Discount Rate2.27%2.27%2.27%
Growth Rate3.89%4.89%5.89%
Fair Value$19.51$21.55$22.99
Upside / Downside68.92%86.54%99.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26.3327.6128.9630.3831.8633.4234.42
Payout Ratio67.83%72.26%76.70%81.13%85.57%90.00%92.50%
Projected Dividends (M)17.8619.9522.2124.6427.2630.0831.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.27%2.27%2.27%
Growth Rate3.89%4.89%5.89%
Year 1 PV (M)19.3219.5119.70
Year 2 PV (M)20.8321.2421.64
Year 3 PV (M)22.3923.0423.70
Year 4 PV (M)23.9824.9225.88
Year 5 PV (M)25.6226.8828.19
PV of Terminal Value (M)2,712.572,845.662,983.92
Equity Value (M)2,824.712,961.243,103.04
Shares Outstanding (M)224.28224.28224.28
Fair Value$12.59$13.20$13.84
Upside / Downside9.04%14.32%19.79%

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%