Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhou Liu Fu Jewellery Co., Ltd. (6168.HK)

Company Dividend Discount ModelIndustry: Luxury GoodsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$49.66 - $147.09$78.48
Multi-Stage$175.33 - $193.78$184.37
Blended Fair Value$131.42
Current Price$44.20
Upside197.34%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%1.730.800.000.000.000.000.000.000.000.04
YoY Growth--114.63%0.00%0.00%0.00%0.00%0.00%0.00%0.00%-100.00%0.00%
Dividend Yield--6.17%2.90%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)786.54
(-) Cash Dividends Paid (M)98.47
(=) Cash Retained (M)688.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)157.3198.3258.99
Cash Retained (M)688.08688.08688.08
(-) Cash Required (M)-157.31-98.32-58.99
(=) Excess Retained (M)530.77589.76629.08
(/) Shares Outstanding (M)373.53373.53373.53
(=) Excess Retained per Share1.421.581.68
LTM Dividend per Share0.260.260.26
(+) Excess Retained per Share1.421.581.68
(=) Adjusted Dividend1.681.841.95
WACC / Discount Rate1.32%1.32%1.32%
Growth Rate-2.00%-1.00%0.00%
Fair Value$49.66$78.48$147.09
Upside / Downside12.36%77.56%232.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)786.54778.68770.89763.18755.55747.99770.43
Payout Ratio12.52%28.02%43.51%59.01%74.50%90.00%92.50%
Projected Dividends (M)98.47218.15335.42450.33562.91673.19712.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.32%1.32%1.32%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)213.12215.30217.47
Year 2 PV (M)320.15326.71333.35
Year 3 PV (M)419.92432.91446.16
Year 4 PV (M)512.80534.06555.96
Year 5 PV (M)599.14630.34662.82
PV of Terminal Value (M)63,425.6866,728.4070,167.30
Equity Value (M)65,490.8168,867.7272,383.06
Shares Outstanding (M)373.53373.53373.53
Fair Value$175.33$184.37$193.78
Upside / Downside296.67%317.12%338.42%

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%