Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Anhui Anfu Battery Technology Co., Ltd. (603031.SS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$151.95 - $179.03$167.78
Multi-Stage$100.34 - $110.10$105.13
Blended Fair Value$136.45
Current Price$42.78
Upside218.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS42.55%16.12%0.650.440.360.110.080.110.060.130.110.15
YoY Growth--48.80%21.80%241.66%31.66%-27.80%97.34%-58.16%27.41%-28.22%0.34%
Dividend Yield--2.26%1.31%1.11%0.36%0.42%0.50%0.58%1.17%0.44%1.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)192.66
(-) Cash Dividends Paid (M)96.59
(=) Cash Retained (M)96.07
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)38.5324.0814.45
Cash Retained (M)96.0796.0796.07
(-) Cash Required (M)-38.53-24.08-14.45
(=) Excess Retained (M)57.5471.9981.62
(/) Shares Outstanding (M)214.02214.02214.02
(=) Excess Retained per Share0.270.340.38
LTM Dividend per Share0.450.450.45
(+) Excess Retained per Share0.270.340.38
(=) Adjusted Dividend0.720.790.83
WACC / Discount Rate2.99%2.99%2.99%
Growth Rate5.50%6.50%7.50%
Fair Value$151.95$167.78$179.03
Upside / Downside255.20%292.18%318.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)192.66205.18218.52232.72247.85263.96271.88
Payout Ratio50.13%58.11%66.08%74.05%82.03%90.00%92.50%
Projected Dividends (M)96.59119.22144.40172.34203.30237.56251.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.99%2.99%2.99%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)114.68115.76116.85
Year 2 PV (M)133.59136.13138.70
Year 3 PV (M)153.36157.76162.25
Year 4 PV (M)174.01180.70187.58
Year 5 PV (M)195.58205.02214.83
PV of Terminal Value (M)20,703.9521,703.9622,742.24
Equity Value (M)21,475.1622,499.3423,562.45
Shares Outstanding (M)214.02214.02214.02
Fair Value$100.34$105.13$110.10
Upside / Downside134.56%145.74%157.36%

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%