Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

G-bits Network Technology (Xiamen) Co., Ltd. (603444.SS)

Company Dividend Discount ModelIndustry: Electronic Gaming & MultimediaSector: Technology

Valuation Snapshot

Stable Growth$1,307.26 - $4,153.37$3,892.31
Multi-Stage$549.76 - $601.77$575.29
Blended Fair Value$2,233.80
Current Price$568.00
Upside293.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.28%22.64%6.4910.1429.8511.995.009.992.664.130.630.42
YoY Growth---36.04%-66.03%148.89%140.00%-49.99%275.69%-35.53%556.40%48.79%-49.87%
Dividend Yield--2.91%5.16%6.26%3.33%1.34%2.44%1.27%2.40%0.20%0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,501.55
(-) Cash Dividends Paid (M)394.66
(=) Cash Retained (M)1,106.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)300.31187.69112.62
Cash Retained (M)1,106.891,106.891,106.89
(-) Cash Required (M)-300.31-187.69-112.62
(=) Excess Retained (M)806.58919.20994.28
(/) Shares Outstanding (M)71.9071.9071.90
(=) Excess Retained per Share11.2212.7813.83
LTM Dividend per Share5.495.495.49
(+) Excess Retained per Share11.2212.7813.83
(=) Adjusted Dividend16.7118.2719.32
WACC / Discount Rate6.85%6.85%6.85%
Growth Rate5.50%6.50%7.50%
Fair Value$1,307.26$3,892.31$4,153.37
Upside / Downside130.15%585.27%631.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,501.551,599.161,703.101,813.801,931.702,057.262,118.98
Payout Ratio26.28%39.03%51.77%64.51%77.26%90.00%92.50%
Projected Dividends (M)394.66624.10881.701,170.141,492.371,851.531,960.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.85%6.85%6.85%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)578.61584.10589.58
Year 2 PV (M)757.86772.29786.87
Year 3 PV (M)932.49959.26986.54
Year 4 PV (M)1,102.591,145.001,188.61
Year 5 PV (M)1,268.261,329.511,393.11
PV of Terminal Value (M)34,887.4536,572.5338,322.10
Equity Value (M)39,527.2641,362.6943,266.81
Shares Outstanding (M)71.9071.9071.90
Fair Value$549.76$575.29$601.77
Upside / Downside-3.21%1.28%5.95%

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%