Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sichuan Kexin Mechanical and Electrical Equipment Co.,Ltd (300092.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$50.14 - $59.08$55.36
Multi-Stage$36.05 - $39.54$37.76
Blended Fair Value$46.56
Current Price$16.65
Upside179.66%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS78.53%31.44%0.230.200.050.040.020.010.010.000.000.01
YoY Growth--15.00%330.09%10.00%177.78%20.00%25.00%4,044.18%-76.66%-88.64%-38.18%
Dividend Yield--1.81%1.83%0.31%0.41%0.18%0.19%0.12%0.00%0.01%0.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)81.37
(-) Cash Dividends Paid (M)65.19
(=) Cash Retained (M)16.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16.2710.176.10
Cash Retained (M)16.1716.1716.17
(-) Cash Required (M)-16.27-10.17-6.10
(=) Excess Retained (M)-0.106.0010.07
(/) Shares Outstanding (M)273.91273.91273.91
(=) Excess Retained per Share0.000.020.04
LTM Dividend per Share0.240.240.24
(+) Excess Retained per Share0.000.020.04
(=) Adjusted Dividend0.240.260.27
WACC / Discount Rate1.34%1.34%1.34%
Growth Rate5.50%6.50%7.50%
Fair Value$50.14$55.36$59.08
Upside / Downside201.16%232.51%254.82%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)81.3786.6692.2998.29104.68111.48114.82
Payout Ratio80.12%82.10%84.07%86.05%88.02%90.00%92.50%
Projected Dividends (M)65.1971.1477.5984.5892.14100.33106.21

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.34%1.34%1.34%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)69.5470.2070.86
Year 2 PV (M)74.1475.5576.97
Year 3 PV (M)78.9981.2683.57
Year 4 PV (M)84.1287.3590.68
Year 5 PV (M)89.5393.8698.35
PV of Terminal Value (M)9,478.059,935.8410,411.16
Equity Value (M)9,874.3710,344.0610,831.58
Shares Outstanding (M)273.91273.91273.91
Fair Value$36.05$37.76$39.54
Upside / Downside116.51%126.81%137.50%

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%