Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Guangdong Songfa Ceramics Co.,Ltd. (603268.SS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$18.78 - $25.31$22.12
Multi-Stage$27.94 - $30.74$29.31
Blended Fair Value$25.72
Current Price$48.05
Upside-46.48%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-26.05%-2.93%0.020.030.040.040.050.100.110.070.030.03
YoY Growth---29.35%-26.41%3.63%-24.14%-45.91%-8.18%47.94%173.42%-5.00%-4.76%
Dividend Yield--0.07%0.17%0.30%0.17%0.31%0.70%0.56%0.39%0.08%0.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,255.02
(-) Cash Dividends Paid (M)132.00
(=) Cash Retained (M)1,123.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)251.00156.8894.13
Cash Retained (M)1,123.011,123.011,123.01
(-) Cash Required (M)-251.00-156.88-94.13
(=) Excess Retained (M)872.01966.141,028.89
(/) Shares Outstanding (M)315.37315.37315.37
(=) Excess Retained per Share2.773.063.26
LTM Dividend per Share0.420.420.42
(+) Excess Retained per Share2.773.063.26
(=) Adjusted Dividend3.183.483.68
WACC / Discount Rate11.19%11.19%11.19%
Growth Rate-4.93%-3.93%-2.93%
Fair Value$18.78$22.12$25.31
Upside / Downside-60.92%-53.96%-47.34%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,255.021,205.721,158.361,112.851,069.141,027.141,057.95
Payout Ratio10.52%26.41%42.31%58.21%74.10%90.00%92.50%
Projected Dividends (M)132.00318.48490.11647.76792.27924.43978.61

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.19%11.19%11.19%
Growth Rate-4.93%-3.93%-2.93%
Year 1 PV (M)283.44286.42289.41
Year 2 PV (M)388.20396.41404.70
Year 3 PV (M)456.62471.18486.05
Year 4 PV (M)497.04518.29540.21
Year 5 PV (M)516.15543.87572.77
PV of Terminal Value (M)6,669.567,027.787,401.23
Equity Value (M)8,811.029,243.969,694.37
Shares Outstanding (M)315.37315.37315.37
Fair Value$27.94$29.31$30.74
Upside / Downside-41.85%-39.00%-36.03%

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%