Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Olive Sensors High-Tech Co., Ltd. (300507.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$24.63 - $29.02$27.19
Multi-Stage$20.46 - $22.45$21.43
Blended Fair Value$24.31
Current Price$9.38
Upside159.20%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS24.10%24.82%0.070.130.050.040.030.030.030.030.000.01
YoY Growth---44.63%186.99%8.42%44.63%18.15%-4.05%2.01%0.00%-100.00%-4.42%
Dividend Yield--0.95%2.32%0.69%0.78%0.65%0.71%0.61%0.47%0.00%0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)113.79
(-) Cash Dividends Paid (M)69.29
(=) Cash Retained (M)44.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)22.7614.228.53
Cash Retained (M)44.5144.5144.51
(-) Cash Required (M)-22.76-14.22-8.53
(=) Excess Retained (M)21.7530.2835.97
(/) Shares Outstanding (M)779.97779.97779.97
(=) Excess Retained per Share0.030.040.05
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.030.040.05
(=) Adjusted Dividend0.120.130.13
WACC / Discount Rate-1.65%-1.65%-1.65%
Growth Rate5.50%6.50%7.50%
Fair Value$24.63$27.19$29.02
Upside / Downside162.55%189.89%209.33%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)113.79121.19129.07137.46146.39155.91160.59
Payout Ratio60.89%66.71%72.53%78.36%84.18%90.00%92.50%
Projected Dividends (M)69.2980.8593.62107.71123.23140.32148.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.65%-1.65%-1.65%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)81.4382.2082.98
Year 2 PV (M)94.9796.7898.61
Year 3 PV (M)110.06113.21116.43
Year 4 PV (M)126.83131.70136.72
Year 5 PV (M)145.46152.48159.78
PV of Terminal Value (M)15,398.0616,141.7916,913.99
Equity Value (M)15,956.8116,718.1817,508.51
Shares Outstanding (M)779.97779.97779.97
Fair Value$20.46$21.43$22.45
Upside / Downside118.11%128.51%139.32%

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%