Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Leili Motor Co., Ltd (300660.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$168.27 - $198.25$185.79
Multi-Stage$114.44 - $125.56$119.89
Blended Fair Value$152.84
Current Price$57.90
Upside163.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS25.93%47.42%0.760.400.400.380.320.240.270.420.150.50
YoY Growth--91.93%-0.65%5.50%17.51%34.00%-9.72%-37.10%178.43%-69.65%3,090.59%
Dividend Yield--1.92%2.01%2.28%3.09%2.94%2.84%2.57%2.99%0.53%1.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)318.38
(-) Cash Dividends Paid (M)169.01
(=) Cash Retained (M)149.37
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)63.6839.8023.88
Cash Retained (M)149.37149.37149.37
(-) Cash Required (M)-63.68-39.80-23.88
(=) Excess Retained (M)85.70109.57125.49
(/) Shares Outstanding (M)319.38319.38319.38
(=) Excess Retained per Share0.270.340.39
LTM Dividend per Share0.530.530.53
(+) Excess Retained per Share0.270.340.39
(=) Adjusted Dividend0.800.870.92
WACC / Discount Rate2.39%2.39%2.39%
Growth Rate5.50%6.50%7.50%
Fair Value$168.27$185.79$198.25
Upside / Downside190.62%220.88%242.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)318.38339.07361.11384.58409.58436.21449.29
Payout Ratio53.08%60.47%67.85%75.23%82.62%90.00%92.50%
Projected Dividends (M)169.01205.03245.02289.34338.38392.58415.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.39%2.39%2.39%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)198.36200.24202.12
Year 2 PV (M)229.35233.71238.12
Year 3 PV (M)262.03269.55277.22
Year 4 PV (M)296.49307.89319.62
Year 5 PV (M)332.80348.87365.56
PV of Terminal Value (M)35,230.0936,931.7138,698.47
Equity Value (M)36,549.1138,291.9840,101.10
Shares Outstanding (M)319.38319.38319.38
Fair Value$114.44$119.89$125.56
Upside / Downside97.65%107.07%116.85%

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%