Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fujian Nanping Sun Cable Co., Ltd. (002300.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$18.35 - $21.64$20.27
Multi-Stage$10.87 - $11.96$11.40
Blended Fair Value$15.84
Current Price$6.17
Upside156.69%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.74%3.83%0.240.090.130.200.190.190.140.160.130.18
YoY Growth--167.40%-28.57%-36.08%3.90%-0.61%42.57%-14.17%25.83%-28.57%5.00%
Dividend Yield--3.83%1.39%1.65%2.96%3.54%3.58%1.86%2.56%1.04%2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)80.65
(-) Cash Dividends Paid (M)38.28
(=) Cash Retained (M)42.37
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16.1310.086.05
Cash Retained (M)42.3742.3742.37
(-) Cash Required (M)-16.13-10.08-6.05
(=) Excess Retained (M)26.2432.2836.32
(/) Shares Outstanding (M)722.30722.30722.30
(=) Excess Retained per Share0.040.040.05
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.040.040.05
(=) Adjusted Dividend0.090.100.10
WACC / Discount Rate3.07%3.07%3.07%
Growth Rate2.74%3.74%4.74%
Fair Value$18.35$20.27$21.64
Upside / Downside197.49%228.54%250.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)80.6583.6786.8090.0593.4296.9299.82
Payout Ratio47.47%55.98%64.48%72.99%81.49%90.00%92.50%
Projected Dividends (M)38.2846.8355.9765.7276.1387.2392.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.07%3.07%3.07%
Growth Rate2.74%3.74%4.74%
Year 1 PV (M)45.0045.4445.87
Year 2 PV (M)51.6752.6853.70
Year 3 PV (M)58.3060.0261.77
Year 4 PV (M)64.8967.4570.09
Year 5 PV (M)71.4374.9878.66
PV of Terminal Value (M)7,561.817,937.038,327.01
Equity Value (M)7,853.108,237.608,637.11
Shares Outstanding (M)722.30722.30722.30
Fair Value$10.87$11.40$11.96
Upside / Downside76.21%84.84%93.80%

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%