Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hangzhou XZB Tech Co.,Ltd (603040.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$326.53 - $384.71$360.53
Multi-Stage$278.75 - $305.90$292.07
Blended Fair Value$326.30
Current Price$84.02
Upside288.36%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.95%22.18%0.610.500.300.380.300.240.240.130.100.11
YoY Growth--21.84%69.36%-22.00%28.68%24.96%-0.71%90.65%20.43%-6.06%33.78%
Dividend Yield--2.12%2.34%1.45%2.30%1.39%1.46%1.32%0.41%0.26%1.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)259.41
(-) Cash Dividends Paid (M)122.39
(=) Cash Retained (M)137.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)51.8832.4319.46
Cash Retained (M)137.02137.02137.02
(-) Cash Required (M)-51.88-32.43-19.46
(=) Excess Retained (M)85.14104.59117.56
(/) Shares Outstanding (M)134.10134.10134.10
(=) Excess Retained per Share0.630.780.88
LTM Dividend per Share0.910.910.91
(+) Excess Retained per Share0.630.780.88
(=) Adjusted Dividend1.551.691.79
WACC / Discount Rate-2.23%-2.23%-2.23%
Growth Rate5.50%6.50%7.50%
Fair Value$326.53$360.53$384.71
Upside / Downside288.63%329.10%357.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)259.41276.27294.23313.36333.72355.42366.08
Payout Ratio47.18%55.75%64.31%72.87%81.44%90.00%92.50%
Projected Dividends (M)122.39154.01189.22228.35271.77319.88338.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.23%-2.23%-2.23%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)156.05157.53159.01
Year 2 PV (M)194.26197.96201.70
Year 3 PV (M)237.55244.37251.31
Year 4 PV (M)286.46297.48308.81
Year 5 PV (M)341.63358.13375.26
PV of Terminal Value (M)36,165.3137,912.1139,725.76
Equity Value (M)37,381.2639,167.5741,021.85
Shares Outstanding (M)134.10134.10134.10
Fair Value$278.75$292.07$305.90
Upside / Downside231.76%247.62%264.08%

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%