Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

BOZHON Precision Industry Technology Co.,Ltd (688097.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$105.32 - $203.73$190.85
Multi-Stage$101.21 - $111.52$106.27
Blended Fair Value$148.56
Current Price$37.34
Upside297.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS70.27%0.00%0.350.110.110.080.050.020.100.680.020.00
YoY Growth--227.30%-5.20%36.07%60.58%111.09%-74.65%-85.70%2,976.46%0.00%0.00%
Dividend Yield--1.18%0.42%0.36%0.29%0.25%0.12%0.47%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)476.93
(-) Cash Dividends Paid (M)130.84
(=) Cash Retained (M)346.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)95.3959.6235.77
Cash Retained (M)346.09346.09346.09
(-) Cash Required (M)-95.39-59.62-35.77
(=) Excess Retained (M)250.70286.47310.32
(/) Shares Outstanding (M)446.05446.05446.05
(=) Excess Retained per Share0.560.640.70
LTM Dividend per Share0.290.290.29
(+) Excess Retained per Share0.560.640.70
(=) Adjusted Dividend0.860.940.99
WACC / Discount Rate1.82%1.82%1.82%
Growth Rate1.00%2.00%3.00%
Fair Value$105.32$190.85$203.73
Upside / Downside182.05%411.10%445.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)476.93486.44496.15506.05516.15526.44542.24
Payout Ratio27.43%39.95%52.46%64.97%77.49%90.00%92.50%
Projected Dividends (M)130.84194.32260.28328.80399.95473.80501.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.82%1.82%1.82%
Growth Rate1.00%2.00%3.00%
Year 1 PV (M)188.99190.86192.73
Year 2 PV (M)246.18251.08256.03
Year 3 PV (M)302.45311.52320.77
Year 4 PV (M)357.79372.17386.99
Year 5 PV (M)412.22433.04454.69
PV of Terminal Value (M)43,638.2445,841.8648,133.61
Equity Value (M)45,145.8747,400.5349,744.82
Shares Outstanding (M)446.05446.05446.05
Fair Value$101.21$106.27$111.52
Upside / Downside171.05%184.59%198.67%

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%