Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Electric Connector Technology Co., Ltd. (300679.SZ)

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

Valuation Snapshot

Stable Growth$214.82 - $253.10$237.19
Multi-Stage$174.99 - $192.04$183.35
Blended Fair Value$210.27
Current Price$57.00
Upside268.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS42.15%9.55%0.360.190.370.290.120.060.000.290.170.24
YoY Growth--85.08%-47.51%25.99%146.64%92.31%0.00%-100.00%72.51%-30.22%65.50%
Dividend Yield--0.63%0.47%1.06%0.94%0.46%0.27%0.00%1.15%0.60%0.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)536.50
(-) Cash Dividends Paid (M)198.75
(=) Cash Retained (M)337.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)107.3067.0640.24
Cash Retained (M)337.75337.75337.75
(-) Cash Required (M)-107.30-67.06-40.24
(=) Excess Retained (M)230.45270.69297.52
(/) Shares Outstanding (M)421.56421.56421.56
(=) Excess Retained per Share0.550.640.71
LTM Dividend per Share0.470.470.47
(+) Excess Retained per Share0.550.640.71
(=) Adjusted Dividend1.021.111.18
WACC / Discount Rate-1.34%-1.34%-1.34%
Growth Rate5.50%6.50%7.50%
Fair Value$214.82$237.19$253.10
Upside / Downside276.88%316.12%344.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)536.50571.37608.51648.06690.19735.05757.10
Payout Ratio37.04%47.64%58.23%68.82%79.41%90.00%92.50%
Projected Dividends (M)198.75272.18354.32445.98548.07661.55700.32

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.34%-1.34%-1.34%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)273.27275.86278.46
Year 2 PV (M)357.18363.98370.85
Year 3 PV (M)451.40464.36477.56
Year 4 PV (M)556.96578.38600.41
Year 5 PV (M)674.98707.58741.43
PV of Terminal Value (M)71,454.4174,905.6878,489.04
Equity Value (M)73,768.2077,295.8580,957.75
Shares Outstanding (M)421.56421.56421.56
Fair Value$174.99$183.35$192.04
Upside / Downside206.99%221.68%236.91%

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%