Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Leili Motor Co., Ltd (300660.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$168.27 - $198.25$185.79
Multi-Stage$112.99 - $123.97$118.38
Blended Fair Value$152.08
Current Price$57.90
Upside162.66%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS25.93%47.42%0.760.400.400.380.320.240.270.420.150.50
YoY Growth--91.93%-0.65%5.50%17.51%34.00%-9.72%-37.10%178.43%-69.65%3,090.59%
Dividend Yield--1.92%2.01%2.28%3.09%2.94%2.84%2.57%2.99%0.53%1.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)318.38
(-) Cash Dividends Paid (M)169.01
(=) Cash Retained (M)149.37
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)63.6839.8023.88
Cash Retained (M)149.37149.37149.37
(-) Cash Required (M)-63.68-39.80-23.88
(=) Excess Retained (M)85.70109.57125.49
(/) Shares Outstanding (M)319.38319.38319.38
(=) Excess Retained per Share0.270.340.39
LTM Dividend per Share0.530.530.53
(+) Excess Retained per Share0.270.340.39
(=) Adjusted Dividend0.800.870.92
WACC / Discount Rate2.65%2.65%2.65%
Growth Rate5.50%6.50%7.50%
Fair Value$168.27$185.79$198.25
Upside / Downside190.62%220.88%242.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)318.38339.07361.11384.58409.58436.21449.29
Payout Ratio53.08%60.47%67.85%75.23%82.62%90.00%92.50%
Projected Dividends (M)169.01205.03245.02289.34338.38392.58415.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.65%2.65%2.65%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)197.85199.73201.60
Year 2 PV (M)228.17232.51236.90
Year 3 PV (M)260.01267.47275.08
Year 4 PV (M)293.44304.73316.34
Year 5 PV (M)328.53344.40360.88
PV of Terminal Value (M)34,778.7436,458.5738,202.68
Equity Value (M)36,086.7437,807.4139,593.48
Shares Outstanding (M)319.38319.38319.38
Fair Value$112.99$118.38$123.97
Upside / Downside95.14%104.45%114.11%

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%