Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenyang Machine Tool Co., Ltd. (000410.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$0.22 - $0.29$0.26
Multi-Stage$0.76 - $0.85$0.80
Blended Fair Value$0.53
Current Price$7.22
Upside-92.67%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-19.30%-25.79%0.020.020.040.040.050.060.540.610.540.49
YoY Growth--8.14%-45.94%-5.75%-23.96%-18.29%-88.54%-11.93%12.97%10.43%17.53%
Dividend Yield--0.28%0.28%0.60%0.81%1.31%1.26%6.93%5.67%5.13%2.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)131.46
(-) Cash Dividends Paid (M)29.23
(=) Cash Retained (M)102.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)26.2916.439.86
Cash Retained (M)102.23102.23102.23
(-) Cash Required (M)-26.29-16.43-9.86
(=) Excess Retained (M)75.9485.8092.37
(/) Shares Outstanding (M)1,651.531,651.531,651.53
(=) Excess Retained per Share0.050.050.06
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.050.050.06
(=) Adjusted Dividend0.060.070.07
WACC / Discount Rate6.37%6.37%6.37%
Growth Rate-17.19%-16.19%-15.19%
Fair Value$0.22$0.26$0.29
Upside / Downside-96.90%-96.42%-95.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)131.46110.1792.3377.3864.8554.3555.98
Payout Ratio22.24%35.79%49.34%62.89%76.45%90.00%92.50%
Projected Dividends (M)29.2339.4345.5648.6749.5848.9151.78

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.37%6.37%6.37%
Growth Rate-17.19%-16.19%-15.19%
Year 1 PV (M)36.6337.0737.51
Year 2 PV (M)39.3140.2741.23
Year 3 PV (M)39.0140.4441.91
Year 4 PV (M)36.9138.7340.61
Year 5 PV (M)33.8335.9238.12
PV of Terminal Value (M)1,063.521,129.311,198.31
Equity Value (M)1,249.211,321.741,397.69
Shares Outstanding (M)1,651.531,651.531,651.53
Fair Value$0.76$0.80$0.85
Upside / Downside-89.52%-88.92%-88.28%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%