Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

East Group Co.,Ltd (300376.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$0.16 - $0.21$0.18
Multi-Stage$0.30 - $0.33$0.31
Blended Fair Value$0.25
Current Price$5.19
Upside-95.21%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-12.88%18.11%0.080.070.090.030.150.150.110.070.050.01
YoY Growth--18.61%-24.79%182.47%-79.09%-4.75%44.11%63.83%34.92%232.29%-0.54%
Dividend Yield--2.28%1.06%1.11%0.39%2.28%2.86%1.83%0.89%0.33%0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)77.45
(-) Cash Dividends Paid (M)36.07
(=) Cash Retained (M)41.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15.499.685.81
Cash Retained (M)41.3841.3841.38
(-) Cash Required (M)-15.49-9.68-5.81
(=) Excess Retained (M)25.8931.7035.57
(/) Shares Outstanding (M)2,265.512,265.512,265.51
(=) Excess Retained per Share0.010.010.02
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.010.010.02
(=) Adjusted Dividend0.030.030.03
WACC / Discount Rate9.57%9.57%9.57%
Growth Rate-6.71%-5.71%-4.71%
Fair Value$0.16$0.18$0.21
Upside / Downside-96.98%-96.44%-95.93%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)77.4573.0368.8764.9461.2357.7459.47
Payout Ratio46.57%55.26%63.94%72.63%81.31%90.00%92.50%
Projected Dividends (M)36.0740.3644.0447.1649.7951.9655.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.57%9.57%9.57%
Growth Rate-6.71%-5.71%-4.71%
Year 1 PV (M)36.4436.8337.22
Year 2 PV (M)35.9136.6837.46
Year 3 PV (M)34.7335.8637.01
Year 4 PV (M)33.1134.5536.04
Year 5 PV (M)31.2032.9134.69
PV of Terminal Value (M)503.06530.60559.34
Equity Value (M)674.44707.43741.77
Shares Outstanding (M)2,265.512,265.512,265.51
Fair Value$0.30$0.31$0.33
Upside / Downside-94.26%-93.98%-93.69%

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%