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$3,525.27 - $4,153.37$3,892.31
Multi-Stage$2,579.02 - $2,830.51$2,702.42
Blended Fair Value$3,297.36
Current Price$568.00
Upside480.52%
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 Rate0.79%0.79%0.79%
Growth Rate5.50%6.50%7.50%
Fair Value$3,525.27$3,892.31$4,153.37
Upside / Downside520.65%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 Rate0.79%0.79%0.79%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)613.39619.21625.02
Year 2 PV (M)851.71867.93884.31
Year 3 PV (M)1,110.961,142.851,175.34
Year 4 PV (M)1,392.571,446.131,501.21
Year 5 PV (M)1,698.091,780.111,865.26
PV of Terminal Value (M)179,761.52188,444.07197,458.92
Equity Value (M)185,428.24194,300.29203,510.07
Shares Outstanding (M)71.9071.9071.90
Fair Value$2,579.02$2,702.42$2,830.51
Upside / Downside354.05%375.78%398.33%

High-Yield Dividend Screener

« Prev Page 18 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
CU-X.TOCanadian Utilities Limited6.70%$2.3196.15%
NACNuveen California Quality Municipal Income Fund6.70%$0.7958.10%
SMIT.BKSahamit Machinery Public Company Limited6.70%$0.2480.77%
FNTN.DEfreenet AG6.69%$1.9986.99%
2319.HKChina Mengniu Dairy Company Limited6.68%$1.0099.41%
8963.TInvincible Investment Corporation6.68%$4,300.6161.53%
PLAKR.ATPlastika Kritis S.A.6.67%$0.9734.18%
000540.KSHeungkuk Fire&Marine Insurance Co., Ltd.6.66%$237.3827.99%
2314.HKLee & Man Paper Manufacturing Limited6.66%$0.1928.93%
298020.KSHyosung TNC Corporation6.66%$14,250.7888.73%
CPTGF.BKC.P. Tower Growth Leasehold Property Fund6.66%$0.3463.33%
0QQG.LRomande Energie Holding S.A.6.65%$2.8854.24%
9924.TWTaiwan Fu Hsing Industrial Co.,Ltd.6.65%$3.4897.31%
AYUD.BKAllianz Ayudhya Capital Public Company Limited6.65%$2.3438.16%
BEES3.SABanestes S.A. - Banco do Estado do Espírito Santo6.65%$0.5447.77%
DHTDHT Holdings, Inc.6.65%$0.7862.76%
DVLA.JKPT Darya-Varia Laboratoria Tbk6.65%$110.0071.18%
BTB-UN.TOBTB Real Estate Investment Trust6.64%$0.2763.41%
0297.HKSinofert Holdings Limited6.63%$0.1040.38%
0QQ0.LBKW AG6.63%$11.1661.27%
TTW-R.BKTTW Public Company Limited6.63%$0.6076.46%
000001.SZPing An Bank Co., Ltd.6.62%$0.7533.97%
5519.TWLongDa Construction & Development Corporation6.62%$2.1773.27%
AKHI.QAAl Khaleej Takaful Insurance Company Q.P.S.C.6.62%$0.1562.13%
DEXP3.SADexxos Participações S.A.6.61%$0.5235.77%
PLZ-UN.TOPlaza Retail REIT6.60%$0.2887.93%
0900.HKAEON Credit Service (Asia) Company Limited6.59%$0.4847.12%
4001.SRAbdullah Al-Othaim Markets Company6.59%$0.4169.57%
9942.TWNAK Sealing Technologies Corporation6.59%$6.9983.55%
QFLS.QAQatar Fuel Company Q.P.S.C.("WOQOD")6.59%$1.0096.27%
AD-UN.TOAlaris Equity Partners Income Trust6.58%$1.3646.26%
ARF.AXArena REIT6.58%$0.2367.19%
BVI.PABureau Veritas S.A.6.58%$1.7768.58%
9677.HKWeihai Bank Co., Ltd. Class H6.57%$0.1837.27%
LI.PAKlépierre6.57%$2.1940.55%
SIME.KLSime Darby Berhad6.57%$0.1445.15%
KER.PAKering S.A.6.56%$19.9987.42%
MING.OLSpareBank 1 SMN6.56%$13.2942.26%
024090.KSDCM Corp.6.55%$791.6575.82%
EMSN.SWEms-Chemie Holding AG6.55%$36.0191.24%
HVN.AXHarvey Norman Holdings Limited6.55%$0.4665.85%
LALIN.BKLalin Property Public Company Limited6.54%$0.3261.45%
0636.HKKLN Logistics Group Limited6.53%$0.4728.09%
0JSU.LSipef N.V.6.53%$5.3834.04%
0QF8.LAktia Pankki Oyj6.53%$0.8292.48%
INTRInter & Co, Inc.6.53%$0.5520.40%
0028.HKTian An China Investments Company Limited6.52%$0.3015.83%
4190.SRJarir Marketing Company6.52%$0.8499.34%
ONEE.BKThe ONE Enterprise Public Company Limited6.52%$0.1489.05%
0119.HKPoly Property Group Co., Limited6.51%$0.1338.03%