Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fujian SBS Zipper Science&Technology Co., Ltd (002098.SZ)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$92.05 - $108.46$101.64
Multi-Stage$58.26 - $64.00$61.07
Blended Fair Value$81.36
Current Price$8.72
Upside832.98%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.50%4.36%0.130.030.050.080.140.170.020.080.080.05
YoY Growth--315.77%-38.23%-34.68%-42.51%-17.63%734.84%-75.00%0.00%67.98%-45.00%
Dividend Yield--1.66%0.55%0.83%1.11%2.18%2.84%0.19%0.49%0.51%0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)197.06
(-) Cash Dividends Paid (M)30.47
(=) Cash Retained (M)166.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)39.4124.6314.78
Cash Retained (M)166.60166.60166.60
(-) Cash Required (M)-39.41-24.63-14.78
(=) Excess Retained (M)127.19141.96151.82
(/) Shares Outstanding (M)357.94357.94357.94
(=) Excess Retained per Share0.360.400.42
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.360.400.42
(=) Adjusted Dividend0.440.480.51
WACC / Discount Rate2.95%2.95%2.95%
Growth Rate4.49%5.49%6.49%
Fair Value$92.05$101.64$108.46
Upside / Downside955.57%1,065.58%1,143.86%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)197.06207.89219.31231.35244.06257.47265.19
Payout Ratio15.46%30.37%45.28%60.18%75.09%90.00%92.50%
Projected Dividends (M)30.4763.1399.29139.24183.27231.72245.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.95%2.95%2.95%
Growth Rate4.49%5.49%6.49%
Year 1 PV (M)60.7461.3261.90
Year 2 PV (M)91.9293.6995.47
Year 3 PV (M)124.02127.62131.28
Year 4 PV (M)157.07163.17169.44
Year 5 PV (M)191.08200.40210.08
PV of Terminal Value (M)20,227.9521,214.5622,239.30
Equity Value (M)20,852.7921,860.7622,907.49
Shares Outstanding (M)357.94357.94357.94
Fair Value$58.26$61.07$64.00
Upside / Downside568.09%600.39%633.92%

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%