Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Yantai Eddie Precision Machinery Co., Ltd. (603638.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$75.72 - $89.21$83.61
Multi-Stage$51.93 - $56.98$54.41
Blended Fair Value$69.01
Current Price$18.45
Upside274.02%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.17%43.85%0.230.130.140.150.100.080.060.060.000.04
YoY Growth--82.41%-8.12%-8.47%51.36%22.09%33.61%-6.09%1,772.28%-91.76%591.23%
Dividend Yield--1.02%0.77%0.76%0.63%0.23%0.47%0.59%0.82%0.05%1.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)379.57
(-) Cash Dividends Paid (M)140.21
(=) Cash Retained (M)239.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)75.9147.4528.47
Cash Retained (M)239.36239.36239.36
(-) Cash Required (M)-75.91-47.45-28.47
(=) Excess Retained (M)163.44191.91210.89
(/) Shares Outstanding (M)846.15846.15846.15
(=) Excess Retained per Share0.190.230.25
LTM Dividend per Share0.170.170.17
(+) Excess Retained per Share0.190.230.25
(=) Adjusted Dividend0.360.390.41
WACC / Discount Rate2.15%2.15%2.15%
Growth Rate5.50%6.50%7.50%
Fair Value$75.72$83.61$89.21
Upside / Downside310.41%353.15%383.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)379.57404.25430.52458.50488.31520.05535.65
Payout Ratio36.94%47.55%58.16%68.78%79.39%90.00%92.50%
Projected Dividends (M)140.21192.23250.41315.34387.66468.04495.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.15%2.15%2.15%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)186.41188.17189.94
Year 2 PV (M)235.47239.96244.48
Year 3 PV (M)287.55295.81304.22
Year 4 PV (M)342.79355.97369.53
Year 5 PV (M)401.34420.72440.85
PV of Terminal Value (M)42,485.9744,538.0646,668.68
Equity Value (M)43,939.5246,038.6848,217.70
Shares Outstanding (M)846.15846.15846.15
Fair Value$51.93$54.41$56.98
Upside / Downside181.46%194.90%208.86%

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%