Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Sanhua Intelligent Controls Co.,Ltd (002050.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$172.69 - $203.45$190.66
Multi-Stage$121.07 - $132.86$126.86
Blended Fair Value$158.76
Current Price$48.43
Upside227.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.05%21.50%0.360.260.260.240.210.150.150.150.050.04
YoY Growth--37.50%2.72%5.11%14.96%46.07%-1.26%1.54%168.49%50.91%-30.78%
Dividend Yield--1.26%1.09%1.00%1.47%1.03%1.18%1.51%1.38%0.77%0.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,039.55
(-) Cash Dividends Paid (M)1,399.10
(=) Cash Retained (M)2,640.45
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)807.91504.94302.97
Cash Retained (M)2,640.452,640.452,640.45
(-) Cash Required (M)-807.91-504.94-302.97
(=) Excess Retained (M)1,832.542,135.502,337.48
(/) Shares Outstanding (M)3,948.663,948.663,948.66
(=) Excess Retained per Share0.460.540.59
LTM Dividend per Share0.350.350.35
(+) Excess Retained per Share0.460.540.59
(=) Adjusted Dividend0.820.900.95
WACC / Discount Rate1.69%1.69%1.69%
Growth Rate5.50%6.50%7.50%
Fair Value$172.69$190.66$203.45
Upside / Downside256.57%293.69%320.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,039.554,302.124,581.764,879.575,196.755,534.535,700.57
Payout Ratio34.64%45.71%56.78%67.85%78.93%90.00%92.50%
Projected Dividends (M)1,399.101,966.422,601.573,310.994,101.644,981.085,273.03

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.69%1.69%1.69%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,915.571,933.721,951.88
Year 2 PV (M)2,468.752,515.782,563.24
Year 3 PV (M)3,060.703,148.563,238.09
Year 4 PV (M)3,693.523,835.573,981.67
Year 5 PV (M)4,369.464,580.514,799.64
PV of Terminal Value (M)462,556.40484,898.05508,094.76
Equity Value (M)478,064.41500,912.18524,629.27
Shares Outstanding (M)3,948.663,948.663,948.66
Fair Value$121.07$126.86$132.86
Upside / Downside149.99%161.94%174.34%

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%