Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Ningbo Shuanglin Auto Parts Co.,Ltd. (300100.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$226.15 - $266.45$249.70
Multi-Stage$179.21 - $196.71$187.80
Blended Fair Value$218.75
Current Price$44.47
Upside391.91%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS44.49%8.44%0.190.000.710.200.220.030.150.020.100.13
YoY Growth--4,585.33%-99.42%255.86%-10.38%631.57%-80.00%655.30%-79.89%-22.67%52.05%
Dividend Yield--0.44%0.06%12.48%3.58%3.64%0.87%1.95%0.14%0.54%0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)532.81
(-) Cash Dividends Paid (M)97.70
(=) Cash Retained (M)435.11
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)106.5666.6039.96
Cash Retained (M)435.11435.11435.11
(-) Cash Required (M)-106.56-66.60-39.96
(=) Excess Retained (M)328.55368.51395.15
(/) Shares Outstanding (M)397.69397.69397.69
(=) Excess Retained per Share0.830.930.99
LTM Dividend per Share0.250.250.25
(+) Excess Retained per Share0.830.930.99
(=) Adjusted Dividend1.071.171.24
WACC / Discount Rate-0.85%-0.85%-0.85%
Growth Rate5.50%6.50%7.50%
Fair Value$226.15$249.70$266.45
Upside / Downside408.56%461.51%499.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)532.81567.44604.33643.61685.44730.00751.90
Payout Ratio18.34%32.67%47.00%61.33%75.67%90.00%92.50%
Projected Dividends (M)97.70185.38284.05394.76518.66657.00695.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.85%-0.85%-0.85%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)185.21186.97188.73
Year 2 PV (M)283.54288.94294.39
Year 3 PV (M)393.69404.99416.51
Year 4 PV (M)516.79536.66557.11
Year 5 PV (M)654.04685.63718.43
PV of Terminal Value (M)69,237.6472,581.8476,054.03
Equity Value (M)71,270.9174,685.0378,229.19
Shares Outstanding (M)397.69397.69397.69
Fair Value$179.21$187.80$196.71
Upside / Downside303.00%322.31%342.35%

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%