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

Shenzhen Qingyi Photomask Limited (688138.SS)

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

Valuation Snapshot

Stable Growth$120.30 - $141.73$132.82
Multi-Stage$90.27 - $99.06$94.58
Blended Fair Value$113.70
Current Price$32.98
Upside244.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS65.26%29.84%0.230.140.080.110.080.020.010.010.000.02
YoY Growth--59.11%81.07%-25.43%33.96%328.29%67.38%4.20%229.20%-81.71%5.25%
Dividend Yield--0.88%0.79%0.34%0.71%0.46%0.10%0.06%0.00%0.00%0.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)195.30
(-) Cash Dividends Paid (M)76.93
(=) Cash Retained (M)118.37
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)39.0624.4114.65
Cash Retained (M)118.37118.37118.37
(-) Cash Required (M)-39.06-24.41-14.65
(=) Excess Retained (M)79.3193.96103.72
(/) Shares Outstanding (M)274.04274.04274.04
(=) Excess Retained per Share0.290.340.38
LTM Dividend per Share0.280.280.28
(+) Excess Retained per Share0.290.340.38
(=) Adjusted Dividend0.570.620.66
WACC / Discount Rate0.32%0.32%0.32%
Growth Rate5.50%6.50%7.50%
Fair Value$120.30$132.82$141.73
Upside / Downside264.76%302.73%329.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)195.30207.99221.51235.91251.24267.57275.60
Payout Ratio39.39%49.51%59.63%69.76%79.88%90.00%92.50%
Projected Dividends (M)76.93102.98132.10164.56200.69240.81254.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.32%0.32%0.32%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)101.69102.65103.61
Year 2 PV (M)128.80131.25133.73
Year 3 PV (M)158.44162.98167.62
Year 4 PV (M)190.79198.13205.68
Year 5 PV (M)226.07236.98248.32
PV of Terminal Value (M)23,931.5125,087.4126,287.55
Equity Value (M)24,737.2925,919.4127,146.51
Shares Outstanding (M)274.04274.04274.04
Fair Value$90.27$94.58$99.06
Upside / Downside173.71%186.79%200.37%

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%