Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Yotrio Group Co., Ltd. (002489.SZ)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1.15 - $1.54$1.35
Multi-Stage$7.66 - $8.56$8.10
Blended Fair Value$4.73
Current Price$3.68
Upside28.44%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-23.91%-16.27%0.020.040.050.160.130.080.040.100.040.22
YoY Growth---49.91%-14.06%-71.26%22.17%68.73%103.23%-62.57%129.31%-79.23%83.38%
Dividend Yield--0.55%1.48%1.33%4.49%3.74%2.25%0.96%2.38%0.57%2.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)653.21
(-) Cash Dividends Paid (M)93.44
(=) Cash Retained (M)559.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)130.6481.6548.99
Cash Retained (M)559.77559.77559.77
(-) Cash Required (M)-130.64-81.65-48.99
(=) Excess Retained (M)429.13478.12510.78
(/) Shares Outstanding (M)2,173.182,173.182,173.18
(=) Excess Retained per Share0.200.220.24
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.200.220.24
(=) Adjusted Dividend0.240.260.28
WACC / Discount Rate4.55%4.55%4.55%
Growth Rate-13.48%-12.48%-11.48%
Fair Value$1.15$1.35$1.54
Upside / Downside-68.64%-63.26%-58.27%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)653.21571.70500.36437.92383.27335.45345.51
Payout Ratio14.30%29.44%44.58%59.72%74.86%90.00%92.50%
Projected Dividends (M)93.44168.33223.07261.53286.92301.90319.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.55%4.55%4.55%
Growth Rate-13.48%-12.48%-11.48%
Year 1 PV (M)159.17161.01162.84
Year 2 PV (M)199.45204.09208.78
Year 3 PV (M)221.11228.87236.80
Year 4 PV (M)229.37240.16251.33
Year 5 PV (M)228.21241.71255.83
PV of Terminal Value (M)15,606.0416,528.9917,495.09
Equity Value (M)16,643.3417,604.8118,610.68
Shares Outstanding (M)2,173.182,173.182,173.18
Fair Value$7.66$8.10$8.56
Upside / Downside108.11%120.13%132.71%

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%