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

Shanghai GenTech Co., Ltd. (688596.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$164.78 - $194.14$181.94
Multi-Stage$114.71 - $125.87$120.18
Blended Fair Value$151.06
Current Price$43.37
Upside248.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS56.35%54.23%0.380.090.170.100.020.040.090.020.000.01
YoY Growth--321.96%-47.29%79.93%292.30%-40.49%-51.72%415.95%323.59%-63.14%109.53%
Dividend Yield--0.98%0.24%0.49%0.49%0.16%0.12%0.26%0.00%0.01%0.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)267.40
(-) Cash Dividends Paid (M)105.24
(=) Cash Retained (M)162.16
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)53.4833.4220.05
Cash Retained (M)162.16162.16162.16
(-) Cash Required (M)-53.48-33.42-20.05
(=) Excess Retained (M)108.68128.73142.10
(/) Shares Outstanding (M)273.92273.92273.92
(=) Excess Retained per Share0.400.470.52
LTM Dividend per Share0.380.380.38
(+) Excess Retained per Share0.400.470.52
(=) Adjusted Dividend0.780.850.90
WACC / Discount Rate1.86%1.86%1.86%
Growth Rate5.50%6.50%7.50%
Fair Value$164.78$181.94$194.14
Upside / Downside279.94%319.50%347.63%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)267.40284.78303.29323.00344.00366.36377.35
Payout Ratio39.36%49.49%59.61%69.74%79.87%90.00%92.50%
Projected Dividends (M)105.24140.93180.80225.27274.76329.72349.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.86%1.86%1.86%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)137.06138.36139.66
Year 2 PV (M)171.02174.28177.57
Year 3 PV (M)207.24213.18219.25
Year 4 PV (M)245.82255.28265.00
Year 5 PV (M)286.91300.77315.15
PV of Terminal Value (M)30,372.3931,839.3933,362.53
Equity Value (M)31,420.4332,921.2534,479.15
Shares Outstanding (M)273.92273.92273.92
Fair Value$114.71$120.18$125.87
Upside / Downside164.48%177.11%190.23%

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%