Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Beijing Chieftain Control Engineering Technology Co., Ltd. (300430.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$42.33 - $49.87$46.73
Multi-Stage$29.15 - $31.99$30.54
Blended Fair Value$38.64
Current Price$19.95
Upside93.67%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS47.15%26.55%0.170.020.020.060.030.020.040.040.040.01
YoY Growth--704.75%0.10%-67.07%89.22%37.44%-37.24%-0.44%-5.54%573.65%-61.59%
Dividend Yield--0.89%0.12%0.13%0.47%0.46%0.32%0.39%0.26%0.22%0.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)66.32
(-) Cash Dividends Paid (M)22.78
(=) Cash Retained (M)43.54
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13.268.294.97
Cash Retained (M)43.5443.5443.54
(-) Cash Required (M)-13.26-8.29-4.97
(=) Excess Retained (M)30.2735.2538.56
(/) Shares Outstanding (M)264.49264.49264.49
(=) Excess Retained per Share0.110.130.15
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.110.130.15
(=) Adjusted Dividend0.200.220.23
WACC / Discount Rate2.06%2.06%2.06%
Growth Rate5.50%6.50%7.50%
Fair Value$42.33$46.73$49.87
Upside / Downside112.16%134.25%149.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)66.3270.6375.2280.1185.3290.8693.59
Payout Ratio34.35%45.48%56.61%67.74%78.87%90.00%92.50%
Projected Dividends (M)22.7832.1342.5954.2767.2981.7886.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.06%2.06%2.06%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)31.1831.4831.77
Year 2 PV (M)40.1240.8841.66
Year 3 PV (M)49.6351.0552.50
Year 4 PV (M)59.7362.0264.39
Year 5 PV (M)70.4573.8577.39
PV of Terminal Value (M)7,458.087,818.318,192.33
Equity Value (M)7,709.198,077.608,460.03
Shares Outstanding (M)264.49264.49264.49
Fair Value$29.15$30.54$31.99
Upside / Downside46.10%53.09%60.33%

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%