Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Libert Inc. (605167.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$82.60 - $97.32$91.20
Multi-Stage$58.23 - $63.91$61.02
Blended Fair Value$76.11
Current Price$10.50
Upside624.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS54.72%0.00%0.060.050.010.130.070.010.070.040.000.00
YoY Growth--10.67%581.10%-94.11%73.00%1,053.82%-90.87%84.56%0.00%0.00%0.00%
Dividend Yield--0.58%0.53%0.09%1.46%1.05%0.09%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)218.17
(-) Cash Dividends Paid (M)57.05
(=) Cash Retained (M)161.12
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)43.6327.2716.36
Cash Retained (M)161.12161.12161.12
(-) Cash Required (M)-43.63-27.27-16.36
(=) Excess Retained (M)117.49133.85144.76
(/) Shares Outstanding (M)445.84445.84445.84
(=) Excess Retained per Share0.260.300.32
LTM Dividend per Share0.130.130.13
(+) Excess Retained per Share0.260.300.32
(=) Adjusted Dividend0.390.430.45
WACC / Discount Rate1.55%1.55%1.55%
Growth Rate5.50%6.50%7.50%
Fair Value$82.60$91.20$97.32
Upside / Downside686.68%768.58%826.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)218.17232.35247.45263.54280.67298.91307.88
Payout Ratio26.15%38.92%51.69%64.46%77.23%90.00%92.50%
Projected Dividends (M)57.0590.43127.91169.87216.76269.02284.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.55%1.55%1.55%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)88.2189.0589.89
Year 2 PV (M)121.72124.04126.38
Year 3 PV (M)157.70162.23166.84
Year 4 PV (M)196.30203.85211.62
Year 5 PV (M)237.67249.15261.07
PV of Terminal Value (M)25,160.2626,375.5127,637.28
Equity Value (M)25,961.8827,203.8428,493.08
Shares Outstanding (M)445.84445.84445.84
Fair Value$58.23$61.02$63.91
Upside / Downside454.58%481.11%508.65%

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%