Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenzhen United Winners Laser Co., Ltd. (688518.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$88.87 - $104.70$98.12
Multi-Stage$62.29 - $68.35$65.26
Blended Fair Value$81.69
Current Price$26.55
Upside207.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS65.21%60.97%0.190.130.110.110.000.020.020.000.020.00
YoY Growth--44.95%15.21%6.27%2,771.83%-75.85%-13.99%0.00%-100.00%1,258.31%-3.12%
Dividend Yield--1.16%0.88%0.36%0.31%0.03%0.06%0.07%0.00%0.08%0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)178.88
(-) Cash Dividends Paid (M)63.38
(=) Cash Retained (M)115.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)35.7822.3613.42
Cash Retained (M)115.50115.50115.50
(-) Cash Required (M)-35.78-22.36-13.42
(=) Excess Retained (M)79.7293.14102.08
(/) Shares Outstanding (M)339.76339.76339.76
(=) Excess Retained per Share0.230.270.30
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share0.230.270.30
(=) Adjusted Dividend0.420.460.49
WACC / Discount Rate1.70%1.70%1.70%
Growth Rate5.50%6.50%7.50%
Fair Value$88.87$98.12$104.70
Upside / Downside234.73%269.58%294.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)178.88190.50202.89216.07230.12245.08252.43
Payout Ratio35.43%46.35%57.26%68.17%79.09%90.00%92.50%
Projected Dividends (M)63.3888.29116.17147.30181.99220.57233.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.70%1.70%1.70%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)86.0086.8187.63
Year 2 PV (M)110.22112.32114.44
Year 3 PV (M)136.13140.04144.02
Year 4 PV (M)163.82170.12176.60
Year 5 PV (M)193.40202.74212.44
PV of Terminal Value (M)20,473.1321,461.9822,488.69
Equity Value (M)21,162.6922,174.0223,223.82
Shares Outstanding (M)339.76339.76339.76
Fair Value$62.29$65.26$68.35
Upside / Downside134.60%145.81%157.45%

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%