Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Truelove Vogue Co., Ltd. (003041.SZ)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$26.50 - $51.23$36.36
Multi-Stage$132.88 - $146.84$139.72
Blended Fair Value$88.04
Current Price$23.93
Upside267.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720142013
DPS126.13%8.29%0.520.330.150.000.000.010.030.020.170.21
YoY Growth--57.20%120.74%1,011,277.58%-98.18%-90.76%-71.44%31.57%-85.89%-20.41%-11.09%
Dividend Yield--1.86%2.53%0.92%0.00%0.00%0.05%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)249.98
(-) Cash Dividends Paid (M)69.84
(=) Cash Retained (M)180.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)50.0031.2518.75
Cash Retained (M)180.14180.14180.14
(-) Cash Required (M)-50.00-31.25-18.75
(=) Excess Retained (M)130.15148.89161.39
(/) Shares Outstanding (M)144.01144.01144.01
(=) Excess Retained per Share0.901.031.12
LTM Dividend per Share0.480.480.48
(+) Excess Retained per Share0.901.031.12
(=) Adjusted Dividend1.391.521.61
WACC / Discount Rate3.04%3.04%3.04%
Growth Rate-2.09%-1.09%-0.09%
Fair Value$26.50$36.36$51.23
Upside / Downside10.73%51.95%114.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)249.98247.26244.57241.91239.28236.68243.78
Payout Ratio27.94%40.35%52.76%65.17%77.59%90.00%92.50%
Projected Dividends (M)69.8499.77129.04157.66185.65213.01225.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.04%3.04%3.04%
Growth Rate-2.09%-1.09%-0.09%
Year 1 PV (M)95.8496.8297.80
Year 2 PV (M)119.08121.53124.00
Year 3 PV (M)139.77144.10148.51
Year 4 PV (M)158.11164.67171.43
Year 5 PV (M)174.27183.35192.81
PV of Terminal Value (M)18,448.2019,409.7120,410.91
Equity Value (M)19,135.2720,120.1821,145.46
Shares Outstanding (M)144.01144.01144.01
Fair Value$132.88$139.72$146.84
Upside / Downside455.27%483.86%513.61%

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%