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

L&K Engineering (Suzhou) Co.,Ltd. (603929.SS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$505.80 - $595.91$558.46
Multi-Stage$390.89 - $428.99$409.58
Blended Fair Value$484.02
Current Price$41.94
Upside1,054.08%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS31.95%29.57%1.000.250.100.100.250.250.200.160.150.07
YoY Growth--300.00%150.00%0.00%-60.00%0.00%23.01%29.65%4.52%100.00%0.00%
Dividend Yield--3.07%1.19%0.59%0.88%2.44%1.78%1.03%0.62%0.49%1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)639.34
(-) Cash Dividends Paid (M)213.36
(=) Cash Retained (M)425.98
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)127.8779.9247.95
Cash Retained (M)425.98425.98425.98
(-) Cash Required (M)-127.87-79.92-47.95
(=) Excess Retained (M)298.11346.06378.03
(/) Shares Outstanding (M)213.37213.37213.37
(=) Excess Retained per Share1.401.621.77
LTM Dividend per Share1.001.001.00
(+) Excess Retained per Share1.401.621.77
(=) Adjusted Dividend2.402.622.77
WACC / Discount Rate-0.30%-0.30%-0.30%
Growth Rate5.50%6.50%7.50%
Fair Value$505.80$558.46$595.91
Upside / Downside1,106.00%1,231.56%1,320.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)639.34680.90725.16772.29822.49875.95902.23
Payout Ratio33.37%44.70%56.02%67.35%78.67%90.00%92.50%
Projected Dividends (M)213.36304.35406.26520.13647.09788.36834.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.30%-0.30%-0.30%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)302.38305.25308.11
Year 2 PV (M)401.03408.66416.37
Year 3 PV (M)510.12524.76539.68
Year 4 PV (M)630.54654.78679.73
Year 5 PV (M)763.23800.09838.37
PV of Terminal Value (M)80,796.2184,698.7088,750.54
Equity Value (M)83,403.5087,392.2491,532.80
Shares Outstanding (M)213.37213.37213.37
Fair Value$390.89$409.58$428.99
Upside / Downside832.02%876.60%922.87%

High-Yield Dividend Screener

« Prev Page 21 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
GATXGATX Corporation1.45%$2.4728.36%
SFStifel Financial Corp.1.45%$1.8630.82%
0HFN.LAnalog Devices, Inc.1.44%$3.9084.88%
HAYNHaynes International, Inc.1.44%$0.8830.16%
0I58.LCummins Inc.1.43%$7.4238.53%
0HRJ.LCSX Corporation1.42%$0.5133.32%
OLEDUniversal Display Corporation1.42%$1.7337.24%
BBWBuild-A-Bear Workshop, Inc.1.41%$0.8619.50%
LBCLuther Burbank Corporation1.41%$0.1317.07%
SNDRSchneider National, Inc.1.41%$0.3858.72%
0R13.LChurch & Dwight Co., Inc.1.40%$1.1636.55%
COHNCohen & Company Inc.1.40%$0.3548.05%
HLIHoulihan Lokey, Inc.1.40%$2.4839.81%
PATKPatrick Industries, Inc.1.40%$1.5444.05%
CXTCrane NXT, Co.1.39%$0.6624.82%
ESBAEmpire State Realty OP, L.P.1.39%$0.0949.94%
MMSMaximus, Inc.1.39%$1.2121.54%
WYNNWynn Resorts, Limited1.39%$1.7034.98%
ATENA10 Networks, Inc.1.38%$0.2434.61%
HYACHaymaker Acquisition Corp. III1.38%$0.1637.41%
ISTRInvestar Holding Corporation1.38%$0.3618.11%
MCYMercury General Corporation1.38%$1.2716.00%
ACUAcme United Corporation1.37%$0.5528.31%
DEDeere & Company1.36%$6.3434.22%
HYAC-UNHaymaker Acquisition Corp. 41.36%$0.1637.41%
RTXRTX Corporation1.36%$2.5652.52%
0HIN.LAssurant, Inc.1.35%$3.2219.47%
ALAir Lease Corporation1.35%$0.869.51%
BGCPBGC Partners, Inc.1.34%$0.0611.88%
ESRTEmpire State Realty Trust, Inc.1.34%$0.0949.94%
HUMHumana Inc.1.34%$3.5533.23%
ZEUSOlympic Steel, Inc.1.34%$0.5950.16%
0K9L.LNucor Corporation1.33%$2.2231.04%
BYByline Bancorp, Inc.1.33%$0.3913.97%
LPXLouisiana-Pacific Corporation1.33%$1.0935.19%
OPOFOld Point Financial Corporation1.33%$0.5632.91%
WSMWilliams-Sonoma, Inc.1.33%$2.5027.85%
RUSHARush Enterprises, Inc.1.32%$0.7121.15%
VLEOXValue Line Small Cap Opportunities Fund, Inc. Investor Class1.32%$0.7956.29%
0IW7.LGlobal Payments Inc.1.31%$1.0113.82%
APOApollo Global Management, Inc.1.31%$1.9227.59%
EMPEntergy Mississippi, Inc. 1M BD 661.31%$0.276.72%
NDSNNordson Corporation1.31%$3.1536.67%
ROKRockwell Automation, Inc.1.31%$5.2368.01%
UMBFUMB Financial Corporation1.31%$1.5218.87%
0L3I.LThe Charles Schwab Corporation1.30%$1.2928.42%
0R2X.LCorning Incorporated1.30%$1.1572.69%
EBAYeBay Inc.1.30%$1.1324.20%
GGGGraco Inc.1.30%$1.0736.31%
HESHess Corporation1.30%$1.9426.90%