Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Wenzhou Yihua Connector Co., Ltd. (002897.SZ)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$147.03 - $173.23$162.34
Multi-Stage$108.24 - $118.76$113.40
Blended Fair Value$137.87
Current Price$48.21
Upside185.98%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS25.74%17.43%0.580.650.630.450.380.190.330.220.220.15
YoY Growth---10.57%3.07%40.60%17.24%106.87%-43.38%51.44%-1.32%50.74%24.33%
Dividend Yield--1.39%1.86%1.35%1.18%1.68%0.62%1.39%0.89%1.18%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)162.01
(-) Cash Dividends Paid (M)90.39
(=) Cash Retained (M)71.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32.4020.2512.15
Cash Retained (M)71.6271.6271.62
(-) Cash Required (M)-32.40-20.25-12.15
(=) Excess Retained (M)39.2251.3759.47
(/) Shares Outstanding (M)186.00186.00186.00
(=) Excess Retained per Share0.210.280.32
LTM Dividend per Share0.490.490.49
(+) Excess Retained per Share0.210.280.32
(=) Adjusted Dividend0.700.760.81
WACC / Discount Rate0.77%0.77%0.77%
Growth Rate5.50%6.50%7.50%
Fair Value$147.03$162.34$173.23
Upside / Downside204.99%236.74%259.33%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)162.01172.55183.76195.71208.43221.97228.63
Payout Ratio55.79%62.63%69.47%76.32%83.16%90.00%92.50%
Projected Dividends (M)90.39108.07127.67149.36173.32199.78211.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.77%0.77%0.77%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)106.24107.25108.25
Year 2 PV (M)123.37125.72128.10
Year 3 PV (M)141.89145.96150.11
Year 4 PV (M)161.86168.09174.49
Year 5 PV (M)183.40192.26201.46
PV of Terminal Value (M)19,415.0020,352.7621,326.40
Equity Value (M)20,131.7621,092.0322,088.80
Shares Outstanding (M)186.00186.00186.00
Fair Value$108.24$113.40$118.76
Upside / Downside124.51%135.22%146.33%

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%