Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Wolong Electric Group Co.,Ltd. (600580.SS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$6.42 - $9.86$8.02
Multi-Stage$8.38 - $9.17$8.77
Blended Fair Value$8.39
Current Price$48.42
Upside-82.67%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.37%2.99%0.270.310.330.320.340.300.270.220.220.05
YoY Growth---15.61%-3.76%3.09%-6.95%13.84%8.87%26.59%0.42%361.96%-76.33%
Dividend Yield--1.20%2.31%3.11%2.90%3.76%3.48%3.42%2.97%3.09%0.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)973.19
(-) Cash Dividends Paid (M)367.22
(=) Cash Retained (M)605.97
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)194.64121.6572.99
Cash Retained (M)605.97605.97605.97
(-) Cash Required (M)-194.64-121.65-72.99
(=) Excess Retained (M)411.34484.33532.98
(/) Shares Outstanding (M)1,423.291,423.291,423.29
(=) Excess Retained per Share0.290.340.37
LTM Dividend per Share0.260.260.26
(+) Excess Retained per Share0.290.340.37
(=) Adjusted Dividend0.550.600.63
WACC / Discount Rate9.59%9.59%9.59%
Growth Rate0.99%1.99%2.99%
Fair Value$6.42$8.02$9.86
Upside / Downside-86.75%-83.44%-79.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)973.19992.521,012.231,032.331,052.831,073.741,105.95
Payout Ratio37.73%48.19%58.64%69.09%79.55%90.00%92.50%
Projected Dividends (M)367.22478.26593.57713.27837.49966.361,023.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.59%9.59%9.59%
Growth Rate0.99%1.99%2.99%
Year 1 PV (M)432.12436.39440.67
Year 2 PV (M)484.55494.20503.93
Year 3 PV (M)526.08541.87557.97
Year 4 PV (M)558.10580.54603.65
Year 5 PV (M)581.85611.23641.79
PV of Terminal Value (M)9,340.999,812.7310,303.34
Equity Value (M)11,923.6912,476.9613,051.35
Shares Outstanding (M)1,423.291,423.291,423.29
Fair Value$8.38$8.77$9.17
Upside / Downside-82.70%-81.90%-81.06%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%