Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenzhen Hui Chuang Da Technology Co., Ltd. (300909.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$80.83 - $95.23$89.24
Multi-Stage$55.21 - $60.57$57.84
Blended Fair Value$73.54
Current Price$33.50
Upside119.53%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%13.65%0.220.020.300.010.010.000.060.000.000.00
YoY Growth--1,163.26%-94.07%3,220.25%-19.02%0.00%-100.00%6,957.08%0.00%-100.00%-96.72%
Dividend Yield--0.81%0.07%0.86%0.03%0.04%0.00%0.10%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)82.83
(-) Cash Dividends Paid (M)51.46
(=) Cash Retained (M)31.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16.5710.356.21
Cash Retained (M)31.3631.3631.36
(-) Cash Required (M)-16.57-10.35-6.21
(=) Excess Retained (M)14.8021.0125.15
(/) Shares Outstanding (M)172.97172.97172.97
(=) Excess Retained per Share0.090.120.15
LTM Dividend per Share0.300.300.30
(+) Excess Retained per Share0.090.120.15
(=) Adjusted Dividend0.380.420.44
WACC / Discount Rate2.33%2.33%2.33%
Growth Rate5.50%6.50%7.50%
Fair Value$80.83$89.24$95.23
Upside / Downside141.27%166.40%184.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)82.8388.2193.94100.05106.55113.48116.88
Payout Ratio62.13%67.71%73.28%78.85%84.43%90.00%92.50%
Projected Dividends (M)51.4659.7268.8478.8989.96102.13108.12

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.33%2.33%2.33%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)57.8158.3658.91
Year 2 PV (M)64.5165.7466.98
Year 3 PV (M)71.5773.6275.71
Year 4 PV (M)79.0082.0485.16
Year 5 PV (M)86.8291.0195.37
PV of Terminal Value (M)9,190.879,634.7910,095.70
Equity Value (M)9,550.5710,005.5610,477.83
Shares Outstanding (M)172.97172.97172.97
Fair Value$55.21$57.84$60.57
Upside / Downside64.82%72.67%80.82%

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%