Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Beijing Roborock Technology Co., Ltd. (688169.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$1,174.56 - $1,383.83$1,296.85
Multi-Stage$823.86 - $904.30$863.32
Blended Fair Value$1,080.09
Current Price$209.78
Upside414.87%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS121.24%0.00%2.781.080.630.620.600.050.170.000.000.00
YoY Growth--156.58%70.90%2.40%2.75%1,048.80%-69.77%0.00%-100.00%0.00%0.00%
Dividend Yield--1.60%0.63%0.48%0.43%0.20%0.06%0.13%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,542.13
(-) Cash Dividends Paid (M)196.75
(=) Cash Retained (M)1,345.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)308.43192.77115.66
Cash Retained (M)1,345.381,345.381,345.38
(-) Cash Required (M)-308.43-192.77-115.66
(=) Excess Retained (M)1,036.951,152.611,229.72
(/) Shares Outstanding (M)221.62221.62221.62
(=) Excess Retained per Share4.685.205.55
LTM Dividend per Share0.890.890.89
(+) Excess Retained per Share4.685.205.55
(=) Adjusted Dividend5.576.096.44
WACC / Discount Rate1.60%1.60%1.60%
Growth Rate5.50%6.50%7.50%
Fair Value$1,174.56$1,296.85$1,383.83
Upside / Downside459.90%518.19%559.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,542.131,642.361,749.121,862.811,983.892,112.852,176.23
Payout Ratio12.76%28.21%43.65%59.10%74.55%90.00%92.50%
Projected Dividends (M)196.75463.25763.581,100.981,479.021,901.562,013.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.60%1.60%1.60%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)451.68455.96460.24
Year 2 PV (M)725.89739.72753.67
Year 3 PV (M)1,020.491,049.791,079.64
Year 4 PV (M)1,336.641,388.051,440.92
Year 5 PV (M)1,675.561,756.491,840.52
PV of Terminal Value (M)177,376.74185,944.10194,839.36
Equity Value (M)182,587.01191,334.10200,414.35
Shares Outstanding (M)221.62221.62221.62
Fair Value$823.86$863.32$904.30
Upside / Downside292.72%311.54%331.07%

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%