Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Suncha Technology Co., Ltd. (001211.SZ)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$3.89 - $6.68$5.10
Multi-Stage$16.85 - $18.60$17.70
Blended Fair Value$11.40
Current Price$26.48
Upside-56.95%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS-6.45%0.00%0.240.290.600.600.140.330.140.140.000.00
YoY Growth---16.24%-52.42%-0.05%330.83%-58.25%145.30%-0.67%0.00%0.00%0.00%
Dividend Yield--1.13%1.59%2.69%2.21%0.37%0.88%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)22.71
(-) Cash Dividends Paid (M)13.76
(=) Cash Retained (M)8.95
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4.542.841.70
Cash Retained (M)8.958.958.95
(-) Cash Required (M)-4.54-2.84-1.70
(=) Excess Retained (M)4.416.117.25
(/) Shares Outstanding (M)71.5871.5871.58
(=) Excess Retained per Share0.060.090.10
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share0.060.090.10
(=) Adjusted Dividend0.250.280.29
WACC / Discount Rate4.39%4.39%4.39%
Growth Rate-2.00%-1.00%0.00%
Fair Value$3.89$5.10$6.68
Upside / Downside-85.31%-80.75%-74.77%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)22.7122.4822.2622.0321.8121.6022.24
Payout Ratio60.59%66.47%72.35%78.24%84.12%90.00%92.50%
Projected Dividends (M)13.7614.9416.1017.2418.3519.4420.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.39%4.39%4.39%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)14.1714.3214.46
Year 2 PV (M)14.4814.7815.08
Year 3 PV (M)14.7015.1515.62
Year 4 PV (M)14.8415.4516.08
Year 5 PV (M)14.9015.6816.48
PV of Terminal Value (M)1,132.921,191.911,253.34
Equity Value (M)1,206.001,267.291,331.06
Shares Outstanding (M)71.5871.5871.58
Fair Value$16.85$17.70$18.60
Upside / Downside-36.37%-33.14%-29.77%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%