Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Han's Laser Technology Industry Group Co., Ltd. (002008.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$37.44 - $206.14$72.36
Multi-Stage$96.67 - $106.64$101.56
Blended Fair Value$86.96
Current Price$40.71
Upside113.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.72%1.55%0.320.290.490.270.260.310.290.280.260.25
YoY Growth--9.79%-39.70%83.89%2.44%-16.87%6.13%5.42%5.82%6.43%-10.71%
Dividend Yield--1.15%1.52%1.61%0.69%0.61%1.10%0.68%0.51%1.00%1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,131.19
(-) Cash Dividends Paid (M)455.67
(=) Cash Retained (M)675.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)226.24141.4084.84
Cash Retained (M)675.51675.51675.51
(-) Cash Required (M)-226.24-141.40-84.84
(=) Excess Retained (M)449.28534.12590.67
(/) Shares Outstanding (M)1,030.911,030.911,030.91
(=) Excess Retained per Share0.440.520.57
LTM Dividend per Share0.440.440.44
(+) Excess Retained per Share0.440.520.57
(=) Adjusted Dividend0.880.961.01
WACC / Discount Rate1.89%1.89%1.89%
Growth Rate-0.45%0.55%1.55%
Fair Value$37.44$72.36$206.14
Upside / Downside-8.04%77.74%406.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,131.191,137.421,143.691,149.991,156.331,162.701,197.58
Payout Ratio40.28%50.23%60.17%70.11%80.06%90.00%92.50%
Projected Dividends (M)455.67571.28688.15806.29925.721,046.431,107.76

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.89%1.89%1.89%
Growth Rate-0.45%0.55%1.55%
Year 1 PV (M)555.14560.71566.29
Year 2 PV (M)649.80662.92676.17
Year 3 PV (M)739.84762.36785.33
Year 4 PV (M)825.41859.08893.77
Year 5 PV (M)906.67953.131,001.48
PV of Terminal Value (M)95,981.23100,899.76106,017.90
Equity Value (M)99,658.09104,697.97109,940.94
Shares Outstanding (M)1,030.911,030.911,030.91
Fair Value$96.67$101.56$106.64
Upside / Downside137.46%149.47%161.96%

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%