Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Libert Inc. (605167.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$82.60 - $97.32$91.20
Multi-Stage$58.23 - $63.91$61.02
Blended Fair Value$76.11
Current Price$10.50
Upside624.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS54.72%0.00%0.060.050.010.130.070.010.070.040.000.00
YoY Growth--10.67%581.10%-94.11%73.00%1,053.82%-90.87%84.56%0.00%0.00%0.00%
Dividend Yield--0.58%0.53%0.09%1.46%1.05%0.09%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)218.17
(-) Cash Dividends Paid (M)57.05
(=) Cash Retained (M)161.12
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)43.6327.2716.36
Cash Retained (M)161.12161.12161.12
(-) Cash Required (M)-43.63-27.27-16.36
(=) Excess Retained (M)117.49133.85144.76
(/) Shares Outstanding (M)445.84445.84445.84
(=) Excess Retained per Share0.260.300.32
LTM Dividend per Share0.130.130.13
(+) Excess Retained per Share0.260.300.32
(=) Adjusted Dividend0.390.430.45
WACC / Discount Rate1.55%1.55%1.55%
Growth Rate5.50%6.50%7.50%
Fair Value$82.60$91.20$97.32
Upside / Downside686.68%768.58%826.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)218.17232.35247.45263.54280.67298.91307.88
Payout Ratio26.15%38.92%51.69%64.46%77.23%90.00%92.50%
Projected Dividends (M)57.0590.43127.91169.87216.76269.02284.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.55%1.55%1.55%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)88.2189.0589.89
Year 2 PV (M)121.72124.04126.38
Year 3 PV (M)157.70162.23166.84
Year 4 PV (M)196.30203.85211.62
Year 5 PV (M)237.67249.15261.07
PV of Terminal Value (M)25,160.2626,375.5127,637.28
Equity Value (M)25,961.8827,203.8428,493.08
Shares Outstanding (M)445.84445.84445.84
Fair Value$58.23$61.02$63.91
Upside / Downside454.58%481.11%508.65%

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%