Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

East Group Co.,Ltd (300376.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$0.16 - $0.21$0.18
Multi-Stage$0.30 - $0.33$0.31
Blended Fair Value$0.25
Current Price$5.19
Upside-95.21%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-12.88%18.11%0.080.070.090.030.150.150.110.070.050.01
YoY Growth--18.61%-24.79%182.47%-79.09%-4.75%44.11%63.83%34.92%232.29%-0.54%
Dividend Yield--2.28%1.06%1.11%0.39%2.28%2.86%1.83%0.89%0.33%0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)77.45
(-) Cash Dividends Paid (M)36.07
(=) Cash Retained (M)41.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15.499.685.81
Cash Retained (M)41.3841.3841.38
(-) Cash Required (M)-15.49-9.68-5.81
(=) Excess Retained (M)25.8931.7035.57
(/) Shares Outstanding (M)2,265.512,265.512,265.51
(=) Excess Retained per Share0.010.010.02
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.010.010.02
(=) Adjusted Dividend0.030.030.03
WACC / Discount Rate9.57%9.57%9.57%
Growth Rate-6.71%-5.71%-4.71%
Fair Value$0.16$0.18$0.21
Upside / Downside-96.98%-96.44%-95.93%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)77.4573.0368.8764.9461.2357.7459.47
Payout Ratio46.57%55.26%63.94%72.63%81.31%90.00%92.50%
Projected Dividends (M)36.0740.3644.0447.1649.7951.9655.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.57%9.57%9.57%
Growth Rate-6.71%-5.71%-4.71%
Year 1 PV (M)36.4436.8337.22
Year 2 PV (M)35.9136.6837.46
Year 3 PV (M)34.7335.8637.01
Year 4 PV (M)33.1134.5536.04
Year 5 PV (M)31.2032.9134.69
PV of Terminal Value (M)503.06530.60559.34
Equity Value (M)674.44707.43741.77
Shares Outstanding (M)2,265.512,265.512,265.51
Fair Value$0.30$0.31$0.33
Upside / Downside-94.26%-93.98%-93.69%

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%