Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Chengdu Galaxy Magnets Co.,Ltd. (300127.SZ)

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

Valuation Snapshot

Stable Growth$91.61 - $107.97$101.16
Multi-Stage$71.10 - $78.12$74.54
Blended Fair Value$87.85
Current Price$32.05
Upside174.12%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.84%10.38%0.400.400.450.350.350.350.450.250.200.15
YoY Growth---0.05%-10.49%28.57%0.00%0.00%-22.22%80.00%25.00%33.33%0.00%
Dividend Yield--1.74%2.67%2.76%1.85%2.20%2.36%3.35%1.54%1.09%1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)178.56
(-) Cash Dividends Paid (M)113.54
(=) Cash Retained (M)65.03
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)35.7122.3213.39
Cash Retained (M)65.0365.0365.03
(-) Cash Required (M)-35.71-22.32-13.39
(=) Excess Retained (M)29.3142.7151.63
(/) Shares Outstanding (M)323.70323.70323.70
(=) Excess Retained per Share0.090.130.16
LTM Dividend per Share0.350.350.35
(+) Excess Retained per Share0.090.130.16
(=) Adjusted Dividend0.440.480.51
WACC / Discount Rate-1.56%-1.56%-1.56%
Growth Rate3.80%4.80%5.80%
Fair Value$91.61$101.16$107.97
Upside / Downside185.84%215.64%236.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)178.56187.13196.10205.51215.37225.70232.47
Payout Ratio63.58%68.87%74.15%79.43%84.72%90.00%92.50%
Projected Dividends (M)113.54128.87145.41163.24182.45203.13215.03

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.56%-1.56%-1.56%
Growth Rate3.80%4.80%5.80%
Year 1 PV (M)129.66130.91132.16
Year 2 PV (M)147.21150.06152.94
Year 3 PV (M)166.28171.14176.08
Year 4 PV (M)187.00194.31201.83
Year 5 PV (M)209.47219.76230.45
PV of Terminal Value (M)22,175.0423,264.0324,395.37
Equity Value (M)23,014.6724,130.2025,288.84
Shares Outstanding (M)323.70323.70323.70
Fair Value$71.10$74.54$78.12
Upside / Downside121.83%132.59%143.75%

High-Yield Dividend Screener

« Prev Page 22 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0K58.LNOV Inc.1.29%$0.2015.83%
CONConcentra Group Holdings Parent, Inc.1.29%$0.2520.88%
CSGSCSG Systems International, Inc.1.28%$0.9832.90%
CSLCarlisle Companies Incorporated1.28%$4.2023.23%
JKHYJack Henry & Associates, Inc.1.28%$2.2934.69%
MSAMSA Safety Incorporated1.28%$2.0829.19%
PAHCPhibro Animal Health Corporation1.28%$0.4828.68%
WMGWarner Music Group Corp.1.28%$0.3961.67%
0K4C.LNRG Energy, Inc.1.27%$2.1028.38%
DCIDonaldson Company, Inc.1.27%$1.1435.14%
TEXTerex Corporation1.27%$0.7029.49%
BCCBoise Cascade Company1.26%$0.9318.09%
BCMLBayCom Corp1.25%$0.3616.94%
MSCIMSCI Inc.1.25%$7.0744.68%
PRMWPrimo Water Corporation1.25%$0.3561.28%
ESIElement Solutions Inc1.24%$0.3232.50%
LECOLincoln Electric Holdings, Inc.1.23%$3.0031.76%
MCRIMonarch Casino & Resort, Inc.1.23%$1.1826.69%
PBI-PBPitney Bowes Inc. NT 431.23%$0.2561.37%
RJFRaymond James Financial, Inc.1.23%$2.0119.48%
WFRDWeatherford International plc1.23%$1.0017.78%
AMPAmeriprise Financial, Inc.1.22%$6.0416.30%
BRCBrady Corporation1.22%$0.9623.25%
GCBCGreene County Bancorp, Inc.1.21%$0.2613.26%
RICKRCI Hospitality Holdings, Inc.1.21%$0.2815.00%
ABCAmerisourceBergen Corporation1.20%$2.2528.12%
EQBKEquity Bancshares, Inc.1.20%$0.5458.24%
HMNFHMN Financial, Inc.1.20%$0.3428.27%
IBPInstalled Building Products, Inc.1.20%$3.2234.18%
CHHChoice Hotels International, Inc.1.19%$1.1513.93%
EQCEquity Commonwealth1.19%$0.028.60%
FLSFlowserve Corporation1.19%$0.8424.35%
ICEIntercontinental Exchange, Inc.1.19%$1.9033.71%
LNNLindsay Corporation1.19%$1.4421.27%
INGMIngram Micro Holding Corporation1.18%$0.2520.42%
RBARB Global, Inc.1.18%$1.2252.13%
SEICSEI Investments Company1.18%$0.9817.66%
HEESH&E Equipment Services, Inc.1.17%$1.1144.29%
WSFSWSFS Financial Corporation1.17%$0.6413.17%
ASTEAstec Industries, Inc.1.16%$0.5224.84%
GFGDThe Growth for Good Acquisition Corporation1.16%$0.1242.35%
HUBGHub Group, Inc.1.16%$0.5028.58%
NWSNews Corporation1.16%$0.3516.79%
FCXFreeport-McMoRan Inc.1.15%$0.6041.87%
GFFGriffon Corporation1.15%$0.8677.66%
LHLabcorp Holdings Inc.1.15%$2.8928.24%
YAFIXAMG Funds - AMG Yacktman Focused Fund1.15%$0.2227.84%
0L1G.LSS&C Technologies Holdings, Inc.1.14%$0.9929.41%
0M29.LXylem Inc.1.14%$1.5640.08%
DHID.R. Horton, Inc.1.14%$1.6613.80%