Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

China Lesso Group Holdings Limited (2128.HK)

Company Dividend Discount ModelIndustry: ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$11.21 - $17.48$14.10
Multi-Stage$22.66 - $24.96$23.79
Blended Fair Value$18.95
Current Price$3.82
Upside396.01%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.34%6.62%0.180.270.210.420.360.280.230.130.110.10
YoY Growth---32.59%28.12%-49.21%16.71%26.36%21.17%73.95%21.24%6.39%7.92%
Dividend Yield--5.59%7.61%2.93%4.55%3.48%3.16%6.75%3.08%2.45%2.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,604.26
(-) Cash Dividends Paid (M)571.10
(=) Cash Retained (M)3,033.15
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)720.85450.53270.32
Cash Retained (M)3,033.153,033.153,033.15
(-) Cash Required (M)-720.85-450.53-270.32
(=) Excess Retained (M)2,312.302,582.622,762.83
(/) Shares Outstanding (M)3,079.433,079.433,079.43
(=) Excess Retained per Share0.750.840.90
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share0.750.840.90
(=) Adjusted Dividend0.941.021.08
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate-1.49%-0.49%0.51%
Fair Value$11.21$14.10$17.48
Upside / Downside193.57%269.24%357.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,604.263,586.683,569.203,551.803,534.483,517.253,622.76
Payout Ratio15.85%30.68%45.51%60.34%75.17%90.00%92.50%
Projected Dividends (M)571.101,100.261,624.242,143.092,656.833,165.523,351.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate-1.49%-0.49%0.51%
Year 1 PV (M)1,020.451,030.801,041.16
Year 2 PV (M)1,397.141,425.651,454.45
Year 3 PV (M)1,709.721,762.321,815.98
Year 4 PV (M)1,965.832,046.872,130.40
Year 5 PV (M)2,172.312,284.832,401.96
PV of Terminal Value (M)61,523.1964,709.8468,027.19
Equity Value (M)69,788.6473,260.3176,871.14
Shares Outstanding (M)3,079.433,079.433,079.43
Fair Value$22.66$23.79$24.96
Upside / Downside493.27%522.78%553.48%

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%