Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Luxshare Precision Industry Co., Ltd. (002475.SZ)

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

Valuation Snapshot

Stable Growth$366.58 - $431.89$404.75
Multi-Stage$262.90 - $288.58$275.50
Blended Fair Value$340.12
Current Price$64.69
Upside425.77%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS46.89%43.13%0.500.340.250.110.140.070.050.040.030.02
YoY Growth--50.26%35.86%132.17%-26.55%96.46%37.53%37.46%41.56%45.50%35.46%
Dividend Yield--1.23%1.13%0.81%0.34%0.43%0.25%0.35%0.35%0.36%0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,808.99
(-) Cash Dividends Paid (M)1,276.85
(=) Cash Retained (M)14,532.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,161.801,976.121,185.67
Cash Retained (M)14,532.1314,532.1314,532.13
(-) Cash Required (M)-3,161.80-1,976.12-1,185.67
(=) Excess Retained (M)11,370.3412,556.0113,346.46
(/) Shares Outstanding (M)7,279.637,279.637,279.63
(=) Excess Retained per Share1.561.721.83
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share1.561.721.83
(=) Adjusted Dividend1.741.902.01
WACC / Discount Rate1.13%1.13%1.13%
Growth Rate5.50%6.50%7.50%
Fair Value$366.58$404.75$431.89
Upside / Downside466.67%525.67%567.63%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,808.9916,836.5717,930.9519,096.4620,337.7321,659.6822,309.47
Payout Ratio8.08%24.46%40.85%57.23%73.62%90.00%92.50%
Projected Dividends (M)1,276.854,118.467,324.0910,929.0414,971.6919,493.7220,636.26

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.13%1.13%1.13%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)4,034.254,072.484,110.72
Year 2 PV (M)7,027.617,161.477,296.59
Year 3 PV (M)10,272.2010,567.0810,867.55
Year 4 PV (M)13,784.1414,314.2414,859.48
Year 5 PV (M)17,580.4718,429.6219,311.26
PV of Terminal Value (M)1,861,088.311,950,979.572,044,311.18
Equity Value (M)1,913,786.982,005,524.452,100,756.78
Shares Outstanding (M)7,279.637,279.637,279.63
Fair Value$262.90$275.50$288.58
Upside / Downside306.39%325.87%346.10%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%