Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Hangzhou XZB Tech Co.,Ltd (603040.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$326.53 - $384.71$360.53
Multi-Stage$278.75 - $305.90$292.07
Blended Fair Value$326.30
Current Price$84.02
Upside288.36%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.95%22.18%0.610.500.300.380.300.240.240.130.100.11
YoY Growth--21.84%69.36%-22.00%28.68%24.96%-0.71%90.65%20.43%-6.06%33.78%
Dividend Yield--2.12%2.34%1.45%2.30%1.39%1.46%1.32%0.41%0.26%1.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)259.41
(-) Cash Dividends Paid (M)122.39
(=) Cash Retained (M)137.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)51.8832.4319.46
Cash Retained (M)137.02137.02137.02
(-) Cash Required (M)-51.88-32.43-19.46
(=) Excess Retained (M)85.14104.59117.56
(/) Shares Outstanding (M)134.10134.10134.10
(=) Excess Retained per Share0.630.780.88
LTM Dividend per Share0.910.910.91
(+) Excess Retained per Share0.630.780.88
(=) Adjusted Dividend1.551.691.79
WACC / Discount Rate-2.23%-2.23%-2.23%
Growth Rate5.50%6.50%7.50%
Fair Value$326.53$360.53$384.71
Upside / Downside288.63%329.10%357.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)259.41276.27294.23313.36333.72355.42366.08
Payout Ratio47.18%55.75%64.31%72.87%81.44%90.00%92.50%
Projected Dividends (M)122.39154.01189.22228.35271.77319.88338.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.23%-2.23%-2.23%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)156.05157.53159.01
Year 2 PV (M)194.26197.96201.70
Year 3 PV (M)237.55244.37251.31
Year 4 PV (M)286.46297.48308.81
Year 5 PV (M)341.63358.13375.26
PV of Terminal Value (M)36,165.3137,912.1139,725.76
Equity Value (M)37,381.2639,167.5741,021.85
Shares Outstanding (M)134.10134.10134.10
Fair Value$278.75$292.07$305.90
Upside / Downside231.76%247.62%264.08%

High-Yield Dividend Screener

« Prev Page 20 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SMBCSouthern Missouri Bancorp, Inc.1.61%$0.9417.19%
VIRCVirco Mfg. Corporation1.61%$0.1041.34%
CNOCNO Financial Group, Inc.1.60%$0.6722.53%
IVTInvenTrust Properties Corp.1.60%$0.4529.49%
KBRKBR, Inc.1.60%$0.6521.84%
OBKOrigin Bancorp, Inc.1.60%$0.6031.45%
TNCTennant Company1.60%$1.1839.96%
DELLDell Technologies Inc.1.59%$2.0327.33%
RVSBRiverview Bancorp, Inc.1.59%$0.0835.84%
0HPW.LBroadridge Financial Solutions, Inc.1.58%$3.4944.54%
CCFChase Corporation1.58%$2.0157.26%
MSIFMSC Income Fund, Inc.1.58%$0.2112.72%
PRIPrimerica, Inc.1.58%$4.1018.44%
IEXIDEX Corporation1.57%$2.8244.28%
LHXL3Harris Technologies, Inc.1.57%$4.7951.11%
MROMarathon Oil Corporation1.57%$0.4519.02%
NEUNewMarket Corporation1.57%$10.8222.69%
PSMTPriceSmart, Inc.1.57%$1.9339.29%
TFSLTFS Financial Corporation1.57%$0.2165.45%
UFPIUFP Industries, Inc.1.57%$1.4425.79%
0M3Q.LZoetis Inc.1.56%$1.9532.55%
0K92.LNorthrop Grumman Corporation1.55%$8.8031.43%
0QZ5.LCognizant Technology Solutions Corporation1.55%$1.2528.62%
EMREmerson Electric Co.1.55%$2.1151.98%
SYFSynchrony Financial1.55%$1.3213.96%
TXRHTexas Roadhouse, Inc.1.55%$2.6540.30%
0HQW.LC.H. Robinson Worldwide, Inc.1.54%$2.4850.26%
0J76.LHuntington Ingalls Industries, Inc.1.54%$5.3637.08%
BHEBenchmark Electronics, Inc.1.54%$0.6865.62%
DPZDomino's Pizza, Inc.1.54%$6.5437.90%
GRCThe Gorman-Rupp Company1.54%$0.7438.69%
DFSDiscover Financial Services1.53%$3.0616.08%
SPFISouth Plains Financial, Inc.1.53%$0.5916.67%
JMSBJohn Marshall Bancorp, Inc.1.52%$0.3029.07%
0J3H.LThe Hartford Financial Services Group, Inc.1.51%$2.0616.53%
TRVThe Travelers Companies, Inc.1.51%$4.2916.63%
CISMXClarkston Partners Fund Institutional Class1.50%$0.1932.74%
FCAPFirst Capital, Inc.1.50%$0.8828.53%
MGYRMagyar Bancorp, Inc.1.50%$0.2622.66%
OBTOrange County Bancorp, Inc.1.50%$0.4315.62%
OSKOshkosh Corporation1.50%$1.9919.24%
SAICScience Applications International Corporation1.50%$1.5119.14%
FULH.B. Fuller Company1.49%$0.9043.28%
CBNKCapital Bancorp, Inc.1.48%$0.4114.04%
FRBAFirst Bank1.48%$0.2414.40%
ANDEThe Andersons, Inc.1.47%$0.7836.39%
IROQIF Bancorp, Inc.1.47%$0.4025.40%
WMWaste Management, Inc.1.47%$3.2250.78%
ATRAptarGroup, Inc.1.45%$1.7828.44%
CHXChampionX Corporation1.45%$0.3724.70%