Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Electric Connector Technology Co., Ltd. (300679.SZ)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$214.82 - $253.10$237.19
Multi-Stage$174.99 - $192.04$183.35
Blended Fair Value$210.27
Current Price$57.00
Upside268.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS42.15%9.55%0.360.190.370.290.120.060.000.290.170.24
YoY Growth--85.08%-47.51%25.99%146.64%92.31%0.00%-100.00%72.51%-30.22%65.50%
Dividend Yield--0.63%0.47%1.06%0.94%0.46%0.27%0.00%1.15%0.60%0.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)536.50
(-) Cash Dividends Paid (M)198.75
(=) Cash Retained (M)337.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)107.3067.0640.24
Cash Retained (M)337.75337.75337.75
(-) Cash Required (M)-107.30-67.06-40.24
(=) Excess Retained (M)230.45270.69297.52
(/) Shares Outstanding (M)421.56421.56421.56
(=) Excess Retained per Share0.550.640.71
LTM Dividend per Share0.470.470.47
(+) Excess Retained per Share0.550.640.71
(=) Adjusted Dividend1.021.111.18
WACC / Discount Rate-1.34%-1.34%-1.34%
Growth Rate5.50%6.50%7.50%
Fair Value$214.82$237.19$253.10
Upside / Downside276.88%316.12%344.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)536.50571.37608.51648.06690.19735.05757.10
Payout Ratio37.04%47.64%58.23%68.82%79.41%90.00%92.50%
Projected Dividends (M)198.75272.18354.32445.98548.07661.55700.32

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.34%-1.34%-1.34%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)273.27275.86278.46
Year 2 PV (M)357.18363.98370.85
Year 3 PV (M)451.40464.36477.56
Year 4 PV (M)556.96578.38600.41
Year 5 PV (M)674.98707.58741.43
PV of Terminal Value (M)71,454.4174,905.6878,489.04
Equity Value (M)73,768.2077,295.8580,957.75
Shares Outstanding (M)421.56421.56421.56
Fair Value$174.99$183.35$192.04
Upside / Downside206.99%221.68%236.91%

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%