Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Beijing Roborock Technology Co., Ltd. (688169.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$1,174.56 - $1,383.83$1,296.85
Multi-Stage$823.86 - $904.30$863.32
Blended Fair Value$1,080.09
Current Price$209.78
Upside414.87%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS121.24%0.00%2.781.080.630.620.600.050.170.000.000.00
YoY Growth--156.58%70.90%2.40%2.75%1,048.80%-69.77%0.00%-100.00%0.00%0.00%
Dividend Yield--1.60%0.63%0.48%0.43%0.20%0.06%0.13%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,542.13
(-) Cash Dividends Paid (M)196.75
(=) Cash Retained (M)1,345.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)308.43192.77115.66
Cash Retained (M)1,345.381,345.381,345.38
(-) Cash Required (M)-308.43-192.77-115.66
(=) Excess Retained (M)1,036.951,152.611,229.72
(/) Shares Outstanding (M)221.62221.62221.62
(=) Excess Retained per Share4.685.205.55
LTM Dividend per Share0.890.890.89
(+) Excess Retained per Share4.685.205.55
(=) Adjusted Dividend5.576.096.44
WACC / Discount Rate1.60%1.60%1.60%
Growth Rate5.50%6.50%7.50%
Fair Value$1,174.56$1,296.85$1,383.83
Upside / Downside459.90%518.19%559.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,542.131,642.361,749.121,862.811,983.892,112.852,176.23
Payout Ratio12.76%28.21%43.65%59.10%74.55%90.00%92.50%
Projected Dividends (M)196.75463.25763.581,100.981,479.021,901.562,013.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.60%1.60%1.60%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)451.68455.96460.24
Year 2 PV (M)725.89739.72753.67
Year 3 PV (M)1,020.491,049.791,079.64
Year 4 PV (M)1,336.641,388.051,440.92
Year 5 PV (M)1,675.561,756.491,840.52
PV of Terminal Value (M)177,376.74185,944.10194,839.36
Equity Value (M)182,587.01191,334.10200,414.35
Shares Outstanding (M)221.62221.62221.62
Fair Value$823.86$863.32$904.30
Upside / Downside292.72%311.54%331.07%

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%