Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shandong Sacred Sun Power Sources Co.,Ltd (002580.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$72.71 - $85.66$80.28
Multi-Stage$48.66 - $53.41$50.99
Blended Fair Value$65.64
Current Price$14.42
Upside355.18%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS21.48%4.27%0.080.040.010.020.040.030.030.060.060.07
YoY Growth--119.26%164.17%-44.22%-43.53%45.01%-8.31%-45.89%8.73%-16.84%28.02%
Dividend Yield--0.58%0.49%0.14%0.34%0.76%0.60%0.50%0.72%0.54%0.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)199.10
(-) Cash Dividends Paid (M)25.65
(=) Cash Retained (M)173.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)39.8224.8914.93
Cash Retained (M)173.46173.46173.46
(-) Cash Required (M)-39.82-24.89-14.93
(=) Excess Retained (M)133.64148.57158.53
(/) Shares Outstanding (M)462.25462.25462.25
(=) Excess Retained per Share0.290.320.34
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.290.320.34
(=) Adjusted Dividend0.340.380.40
WACC / Discount Rate2.56%2.56%2.56%
Growth Rate5.50%6.50%7.50%
Fair Value$72.71$80.28$85.66
Upside / Downside404.21%456.71%494.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)199.10212.05225.83240.51256.14272.79280.97
Payout Ratio12.88%28.30%43.73%59.15%74.58%90.00%92.50%
Projected Dividends (M)25.6560.0298.75142.27191.02245.51259.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.56%2.56%2.56%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)57.9758.5259.07
Year 2 PV (M)92.1293.8895.65
Year 3 PV (M)128.18131.86135.61
Year 4 PV (M)166.23172.62179.19
Year 5 PV (M)206.35216.31226.66
PV of Terminal Value (M)21,843.9722,899.0423,994.49
Equity Value (M)22,494.8123,572.2224,690.67
Shares Outstanding (M)462.25462.25462.25
Fair Value$48.66$50.99$53.41
Upside / Downside237.48%253.64%270.42%

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%