Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Gettop Acoustic Co., Ltd. (002655.SZ)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$39.11 - $46.07$43.18
Multi-Stage$29.05 - $31.88$30.44
Blended Fair Value$36.81
Current Price$13.69
Upside168.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.75%8.74%0.070.060.020.030.040.050.060.060.050.04
YoY Growth--11.97%263.52%-48.18%-21.60%-3.70%-22.87%-1.71%19.67%24.62%28.42%
Dividend Yield--0.44%0.57%0.13%0.30%0.66%0.49%0.60%0.54%0.36%0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)83.61
(-) Cash Dividends Paid (M)25.04
(=) Cash Retained (M)58.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16.7210.456.27
Cash Retained (M)58.5658.5658.56
(-) Cash Required (M)-16.72-10.45-6.27
(=) Excess Retained (M)41.8448.1152.29
(/) Shares Outstanding (M)360.89360.89360.89
(=) Excess Retained per Share0.120.130.14
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.120.130.14
(=) Adjusted Dividend0.190.200.21
WACC / Discount Rate0.49%0.49%0.49%
Growth Rate5.50%6.50%7.50%
Fair Value$39.11$43.18$46.07
Upside / Downside185.65%215.40%236.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)83.6189.0494.83100.99107.56114.55117.99
Payout Ratio29.95%41.96%53.97%65.98%77.99%90.00%92.50%
Projected Dividends (M)25.0437.3651.1866.6483.89103.10109.14

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.49%0.49%0.49%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)36.8337.1837.53
Year 2 PV (M)49.7450.6851.64
Year 3 PV (M)63.8365.6767.53
Year 4 PV (M)79.2182.2685.39
Year 5 PV (M)95.97100.60105.42
PV of Terminal Value (M)10,159.3110,650.0111,159.49
Equity Value (M)10,484.9010,986.4111,507.01
Shares Outstanding (M)360.89360.89360.89
Fair Value$29.05$30.44$31.88
Upside / Downside112.22%122.37%132.91%

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%