Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang HangKe Technology Incorporated Company (688006.SS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$10.15 - $22.42$14.62
Multi-Stage$44.41 - $49.06$46.69
Blended Fair Value$30.65
Current Price$36.58
Upside-16.20%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.450.330.150.190.150.000.080.070.070.00
YoY Growth--36.36%114.87%-17.43%27.27%0.00%-100.00%12.43%-5.15%22,884.91%0.00%
Dividend Yield--2.48%1.48%0.48%0.46%0.33%0.00%0.20%0.17%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)336.06
(-) Cash Dividends Paid (M)136.43
(=) Cash Retained (M)199.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)67.2142.0125.20
Cash Retained (M)199.63199.63199.63
(-) Cash Required (M)-67.21-42.01-25.20
(=) Excess Retained (M)132.42157.62174.42
(/) Shares Outstanding (M)605.09605.09605.09
(=) Excess Retained per Share0.220.260.29
LTM Dividend per Share0.230.230.23
(+) Excess Retained per Share0.220.260.29
(=) Adjusted Dividend0.440.490.51
WACC / Discount Rate2.29%2.29%2.29%
Growth Rate-2.00%-1.00%0.00%
Fair Value$10.15$14.62$22.42
Upside / Downside-72.26%-60.04%-38.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)336.06332.70329.37326.08322.82319.59329.18
Payout Ratio40.60%50.48%60.36%70.24%80.12%90.00%92.50%
Projected Dividends (M)136.43167.94198.80229.03258.64287.63304.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.29%2.29%2.29%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)162.52164.18165.84
Year 2 PV (M)186.18190.00193.85
Year 3 PV (M)207.57213.99220.54
Year 4 PV (M)226.83236.23245.92
Year 5 PV (M)244.12256.83270.07
PV of Terminal Value (M)25,842.6027,188.2928,589.45
Equity Value (M)26,869.8228,249.5129,685.67
Shares Outstanding (M)605.09605.09605.09
Fair Value$44.41$46.69$49.06
Upside / Downside21.39%27.63%34.12%

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%