Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hangzhou Weiguang Electronic Co.,Ltd. (002801.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$206.58 - $243.39$228.09
Multi-Stage$145.06 - $159.20$152.00
Blended Fair Value$190.05
Current Price$36.17
Upside425.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.95%23.99%0.300.500.500.400.150.160.260.080.050.04
YoY Growth---40.53%0.00%25.00%160.00%-4.87%-38.51%241.90%50.00%33.33%11.11%
Dividend Yield--0.73%2.15%1.96%1.74%0.63%0.97%1.85%0.48%0.19%0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)279.28
(-) Cash Dividends Paid (M)79.66
(=) Cash Retained (M)199.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)55.8634.9120.95
Cash Retained (M)199.62199.62199.62
(-) Cash Required (M)-55.86-34.91-20.95
(=) Excess Retained (M)143.77164.71178.68
(/) Shares Outstanding (M)228.20228.20228.20
(=) Excess Retained per Share0.630.720.78
LTM Dividend per Share0.350.350.35
(+) Excess Retained per Share0.630.720.78
(=) Adjusted Dividend0.981.071.13
WACC / Discount Rate1.64%1.64%1.64%
Growth Rate5.50%6.50%7.50%
Fair Value$206.58$228.09$243.39
Upside / Downside471.15%530.61%572.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)279.28297.43316.76337.35359.28382.64394.11
Payout Ratio28.52%40.82%53.11%65.41%77.70%90.00%92.50%
Projected Dividends (M)79.66121.41168.24220.66279.18344.37364.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.64%1.64%1.64%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)118.33119.45120.57
Year 2 PV (M)159.83162.87165.94
Year 3 PV (M)204.31210.17216.15
Year 4 PV (M)251.94261.63271.60
Year 5 PV (M)302.90317.53332.72
PV of Terminal Value (M)32,065.6833,614.4735,222.53
Equity Value (M)33,102.9934,686.1336,329.52
Shares Outstanding (M)228.20228.20228.20
Fair Value$145.06$152.00$159.20
Upside / Downside301.06%320.24%340.15%

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%