Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Acrel Co.,Ltd. (300286.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$157.03 - $185.00$173.38
Multi-Stage$106.93 - $117.35$112.04
Blended Fair Value$142.71
Current Price$24.72
Upside477.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.19%11.80%0.390.200.190.200.190.190.070.140.130.13
YoY Growth--100.00%1.46%-1.54%4.23%-2.63%192.93%-52.30%8.01%-0.40%0.11%
Dividend Yield--1.72%0.91%0.49%0.73%1.17%1.77%0.59%1.16%0.77%0.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)203.60
(-) Cash Dividends Paid (M)75.24
(=) Cash Retained (M)128.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)40.7225.4515.27
Cash Retained (M)128.36128.36128.36
(-) Cash Required (M)-40.72-25.45-15.27
(=) Excess Retained (M)87.64102.91113.09
(/) Shares Outstanding (M)218.87218.87218.87
(=) Excess Retained per Share0.400.470.52
LTM Dividend per Share0.340.340.34
(+) Excess Retained per Share0.400.470.52
(=) Adjusted Dividend0.740.810.86
WACC / Discount Rate2.30%2.30%2.30%
Growth Rate5.50%6.50%7.50%
Fair Value$157.03$173.38$185.00
Upside / Downside535.22%601.36%648.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)203.60216.83230.93245.94261.92278.95287.32
Payout Ratio36.95%47.56%58.17%68.78%79.39%90.00%92.50%
Projected Dividends (M)75.24103.13134.33169.16207.94251.05265.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.30%2.30%2.30%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)99.87100.81101.76
Year 2 PV (M)125.96128.36130.78
Year 3 PV (M)153.60158.01162.50
Year 4 PV (M)182.84189.87197.10
Year 5 PV (M)213.75224.08234.80
PV of Terminal Value (M)22,628.2923,721.2524,856.03
Equity Value (M)23,404.3124,522.3725,682.97
Shares Outstanding (M)218.87218.87218.87
Fair Value$106.93$112.04$117.35
Upside / Downside332.58%353.25%374.70%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%