Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mianyang Fulin Precision Co.,Ltd. (300432.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$47.36 - $55.80$52.30
Multi-Stage$38.14 - $41.86$39.97
Blended Fair Value$46.13
Current Price$22.22
Upside107.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS34.99%14.57%0.020.180.020.000.000.000.070.110.050.02
YoY Growth---88.25%643.31%1,127.67%0.00%-100.00%-93.45%-32.91%102.60%120.00%344.28%
Dividend Yield--0.15%3.27%0.25%0.02%0.00%0.20%3.69%2.43%0.74%0.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)411.16
(-) Cash Dividends Paid (M)156.48
(=) Cash Retained (M)254.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)82.2351.4030.84
Cash Retained (M)254.68254.68254.68
(-) Cash Required (M)-82.23-51.40-30.84
(=) Excess Retained (M)172.45203.29223.84
(/) Shares Outstanding (M)1,465.341,465.341,465.34
(=) Excess Retained per Share0.120.140.15
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.120.140.15
(=) Adjusted Dividend0.220.250.26
WACC / Discount Rate-1.10%-1.10%-1.10%
Growth Rate5.50%6.50%7.50%
Fair Value$47.36$52.30$55.80
Upside / Downside113.16%135.35%151.14%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)411.16437.89466.35496.66528.95563.33580.23
Payout Ratio38.06%48.45%58.84%69.22%79.61%90.00%92.50%
Projected Dividends (M)156.48212.14274.38343.81421.10507.00536.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.10%-1.10%-1.10%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)212.50214.51216.53
Year 2 PV (M)275.30280.54285.84
Year 3 PV (M)345.54355.46365.57
Year 4 PV (M)423.94440.24457.01
Year 5 PV (M)511.27535.96561.60
PV of Terminal Value (M)54,123.2056,737.3759,451.59
Equity Value (M)55,891.7458,564.0961,338.13
Shares Outstanding (M)1,465.341,465.341,465.34
Fair Value$38.14$39.97$41.86
Upside / Downside71.66%79.87%88.39%

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%