Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jinlei Technology Co., Ltd. (300443.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$173.42 - $204.32$191.48
Multi-Stage$121.82 - $133.71$127.65
Blended Fair Value$159.56
Current Price$29.99
Upside432.06%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS35.65%39.20%0.340.150.030.490.130.070.000.130.090.00
YoY Growth--123.93%489.32%-94.73%266.51%80.00%305,278.77%-99.98%46.47%1,910.82%-63.65%
Dividend Yield--1.61%0.69%0.06%1.46%0.44%0.55%0.00%0.91%0.33%0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)328.77
(-) Cash Dividends Paid (M)44.71
(=) Cash Retained (M)284.06
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)65.7541.1024.66
Cash Retained (M)284.06284.06284.06
(-) Cash Required (M)-65.75-41.10-24.66
(=) Excess Retained (M)218.30242.96259.40
(/) Shares Outstanding (M)320.01320.01320.01
(=) Excess Retained per Share0.680.760.81
LTM Dividend per Share0.140.140.14
(+) Excess Retained per Share0.680.760.81
(=) Adjusted Dividend0.820.900.95
WACC / Discount Rate1.57%1.57%1.57%
Growth Rate5.50%6.50%7.50%
Fair Value$173.42$191.48$204.32
Upside / Downside478.26%538.47%581.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)328.77350.14372.90397.14422.95450.44463.95
Payout Ratio13.60%28.88%44.16%59.44%74.72%90.00%92.50%
Projected Dividends (M)44.71101.12164.67236.06316.03405.40429.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.57%1.57%1.57%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)98.6299.55100.49
Year 2 PV (M)156.63159.61162.62
Year 3 PV (M)218.97225.26231.66
Year 4 PV (M)285.91296.90308.21
Year 5 PV (M)357.69374.96392.90
PV of Terminal Value (M)37,865.1639,694.0641,592.96
Equity Value (M)38,982.9740,850.3542,788.84
Shares Outstanding (M)320.01320.01320.01
Fair Value$121.82$127.65$133.71
Upside / Downside306.20%325.65%345.85%

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%