Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Weifu High-Technology Group Co., Ltd. (000581.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$35.87 - $94.45$54.73
Multi-Stage$41.60 - $45.56$43.55
Blended Fair Value$49.14
Current Price$23.04
Upside113.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.38%13.89%1.240.201.761.591.141.271.260.630.530.44
YoY Growth--530.72%-88.77%10.29%40.09%-10.38%0.33%99.69%19.16%21.41%29.06%
Dividend Yield--5.83%1.14%8.69%8.01%4.80%6.67%5.37%2.81%2.32%2.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,534.25
(-) Cash Dividends Paid (M)1,099.44
(=) Cash Retained (M)434.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)306.85191.78115.07
Cash Retained (M)434.81434.81434.81
(-) Cash Required (M)-306.85-191.78-115.07
(=) Excess Retained (M)127.96243.03319.74
(/) Shares Outstanding (M)972.51972.51972.51
(=) Excess Retained per Share0.130.250.33
LTM Dividend per Share1.131.131.13
(+) Excess Retained per Share0.130.250.33
(=) Adjusted Dividend1.261.381.46
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate2.92%3.92%4.92%
Fair Value$35.87$54.73$94.45
Upside / Downside55.69%137.54%309.93%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,534.251,594.351,656.811,721.711,789.151,859.241,915.02
Payout Ratio71.66%75.33%79.00%82.66%86.33%90.00%92.50%
Projected Dividends (M)1,099.441,200.991,308.811,423.231,544.611,673.321,771.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate2.92%3.92%4.92%
Year 1 PV (M)1,116.431,127.281,138.13
Year 2 PV (M)1,131.001,153.091,175.39
Year 3 PV (M)1,143.301,176.951,211.25
Year 4 PV (M)1,153.441,198.931,245.75
Year 5 PV (M)1,161.581,219.121,278.92
PV of Terminal Value (M)34,751.8236,473.2938,262.31
Equity Value (M)40,457.5842,348.6644,311.75
Shares Outstanding (M)972.51972.51972.51
Fair Value$41.60$43.55$45.56
Upside / Downside80.56%89.00%97.76%

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%