Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai Tongji Science&Technology Industrial Co.,Ltd (600846.SS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$3.40 - $5.13$4.22
Multi-Stage$26.06 - $28.97$27.48
Blended Fair Value$15.85
Current Price$13.77
Upside15.10%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-5.74%1.02%0.290.240.350.620.510.390.400.290.400.29
YoY Growth--22.40%-32.27%-43.28%21.66%30.06%-3.55%40.76%-27.79%37.48%10.33%
Dividend Yield--3.21%2.86%4.00%7.32%5.03%4.73%3.88%3.16%4.59%2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)264.11
(-) Cash Dividends Paid (M)46.62
(=) Cash Retained (M)217.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)52.8233.0119.81
Cash Retained (M)217.50217.50217.50
(-) Cash Required (M)-52.82-33.01-19.81
(=) Excess Retained (M)164.67184.48197.69
(/) Shares Outstanding (M)622.73622.73622.73
(=) Excess Retained per Share0.260.300.32
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.260.300.32
(=) Adjusted Dividend0.340.370.39
WACC / Discount Rate1.46%1.46%1.46%
Growth Rate-7.74%-6.74%-5.74%
Fair Value$3.40$4.22$5.13
Upside / Downside-75.30%-69.36%-62.72%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)264.11246.31229.70214.21199.77186.31191.89
Payout Ratio17.65%32.12%46.59%61.06%75.53%90.00%92.50%
Projected Dividends (M)46.6279.11107.02130.80150.89167.67177.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.46%1.46%1.46%
Growth Rate-7.74%-6.74%-5.74%
Year 1 PV (M)77.1477.9778.81
Year 2 PV (M)101.74103.96106.20
Year 3 PV (M)121.24125.23129.30
Year 4 PV (M)136.37142.38148.58
Year 5 PV (M)147.75155.94164.48
PV of Terminal Value (M)15,641.3416,507.6117,411.85
Equity Value (M)16,225.5817,113.0818,039.21
Shares Outstanding (M)622.73622.73622.73
Fair Value$26.06$27.48$28.97
Upside / Downside89.22%99.57%110.37%

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%