Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fujian Septwolves Industry Co., Ltd. (002029.SZ)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$13.68 - $33.50$20.40
Multi-Stage$54.12 - $59.74$56.87
Blended Fair Value$38.64
Current Price$8.03
Upside381.18%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.48%1.23%0.130.010.070.100.110.110.110.110.110.11
YoY Growth--2,292.54%-92.50%-32.68%-6.41%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.98%0.09%1.19%1.89%2.08%2.14%1.44%1.23%1.07%1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)451.78
(-) Cash Dividends Paid (M)67.56
(=) Cash Retained (M)384.21
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)90.3656.4733.88
Cash Retained (M)384.21384.21384.21
(-) Cash Required (M)-90.36-56.47-33.88
(=) Excess Retained (M)293.86327.74350.33
(/) Shares Outstanding (M)679.13679.13679.13
(=) Excess Retained per Share0.430.480.52
LTM Dividend per Share0.100.100.10
(+) Excess Retained per Share0.430.480.52
(=) Adjusted Dividend0.530.580.62
WACC / Discount Rate3.09%3.09%3.09%
Growth Rate-0.77%0.23%1.23%
Fair Value$13.68$20.40$33.50
Upside / Downside70.40%154.10%317.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)451.78452.83453.88454.93455.99457.04470.75
Payout Ratio14.96%29.96%44.97%59.98%74.99%90.00%92.50%
Projected Dividends (M)67.56135.69204.12272.88341.95411.34435.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.09%3.09%3.09%
Growth Rate-0.77%0.23%1.23%
Year 1 PV (M)130.30131.62132.93
Year 2 PV (M)188.25192.06195.92
Year 3 PV (M)241.68249.06256.59
Year 4 PV (M)290.84302.74315.00
Year 5 PV (M)335.98353.25371.23
PV of Terminal Value (M)35,567.3437,395.9639,299.03
Equity Value (M)36,754.3938,624.6940,570.70
Shares Outstanding (M)679.13679.13679.13
Fair Value$54.12$56.87$59.74
Upside / Downside573.97%608.27%643.95%

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%