Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hainan Jinpan Smart Technology Co., Ltd. (688676.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$246.18 - $290.04$271.81
Multi-Stage$172.13 - $188.88$180.35
Blended Fair Value$226.08
Current Price$52.90
Upside327.37%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS42.77%0.00%0.530.280.230.220.100.090.100.490.000.00
YoY Growth--86.53%22.99%3.89%126.11%10.07%-8.47%-80.33%0.00%0.00%0.00%
Dividend Yield--1.33%0.67%0.67%1.11%0.59%0.37%0.40%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)656.28
(-) Cash Dividends Paid (M)259.70
(=) Cash Retained (M)396.57
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)131.2682.0349.22
Cash Retained (M)396.57396.57396.57
(-) Cash Required (M)-131.26-82.03-49.22
(=) Excess Retained (M)265.32314.54347.35
(/) Shares Outstanding (M)449.99449.99449.99
(=) Excess Retained per Share0.590.700.77
LTM Dividend per Share0.580.580.58
(+) Excess Retained per Share0.590.700.77
(=) Adjusted Dividend1.171.281.35
WACC / Discount Rate1.77%1.77%1.77%
Growth Rate5.50%6.50%7.50%
Fair Value$246.18$271.81$290.04
Upside / Downside365.37%413.82%448.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)656.28698.93744.37792.75844.28899.16926.13
Payout Ratio39.57%49.66%59.74%69.83%79.91%90.00%92.50%
Projected Dividends (M)259.70347.08444.71553.57674.70809.24856.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.77%1.77%1.77%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)337.85341.05344.26
Year 2 PV (M)421.39429.41437.51
Year 3 PV (M)510.59525.25540.19
Year 4 PV (M)605.78629.08653.04
Year 5 PV (M)707.27741.43776.90
PV of Terminal Value (M)74,872.2078,488.5682,243.32
Equity Value (M)77,455.0881,154.7884,995.22
Shares Outstanding (M)449.99449.99449.99
Fair Value$172.13$180.35$188.88
Upside / Downside225.38%240.92%257.05%

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%