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

Shenzhen Inovance Technology Co.,Ltd (300124.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$325.46 - $383.44$359.34
Multi-Stage$218.81 - $240.15$229.28
Blended Fair Value$294.31
Current Price$83.82
Upside251.12%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS27.44%13.04%0.490.420.330.250.140.150.190.180.150.15
YoY Growth--18.15%25.47%34.23%80.82%-6.58%-23.11%8.08%19.36%1.50%0.68%
Dividend Yield--0.72%0.68%0.47%0.43%0.24%0.85%0.99%0.75%1.01%1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,185.80
(-) Cash Dividends Paid (M)1,205.49
(=) Cash Retained (M)3,980.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,037.16648.22388.93
Cash Retained (M)3,980.303,980.303,980.30
(-) Cash Required (M)-1,037.16-648.22-388.93
(=) Excess Retained (M)2,943.153,332.083,591.37
(/) Shares Outstanding (M)2,689.652,689.652,689.65
(=) Excess Retained per Share1.091.241.34
LTM Dividend per Share0.450.450.45
(+) Excess Retained per Share1.091.241.34
(=) Adjusted Dividend1.541.691.78
WACC / Discount Rate2.51%2.51%2.51%
Growth Rate5.50%6.50%7.50%
Fair Value$325.46$359.34$383.44
Upside / Downside288.28%328.71%357.46%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,185.805,522.875,881.866,264.186,671.357,104.997,318.14
Payout Ratio23.25%36.60%49.95%63.30%76.65%90.00%92.50%
Projected Dividends (M)1,205.492,021.202,937.853,965.135,113.546,394.496,769.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.51%2.51%2.51%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,953.161,971.671,990.19
Year 2 PV (M)2,743.402,795.652,848.40
Year 3 PV (M)3,578.043,680.763,785.42
Year 4 PV (M)4,459.024,630.504,806.89
Year 5 PV (M)5,388.325,648.585,918.80
PV of Terminal Value (M)570,414.02597,965.23626,570.89
Equity Value (M)588,535.97616,692.40645,920.58
Shares Outstanding (M)2,689.652,689.652,689.65
Fair Value$218.81$229.28$240.15
Upside / Downside161.05%173.54%186.51%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%