Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Reach Machinery Co Ltd (301596.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$280.12 - $330.50$309.51
Multi-Stage$175.36 - $193.79$184.39
Blended Fair Value$246.95
Current Price$89.28
Upside176.60%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019
DPS-19.26%0.00%0.050.070.610.160.160.160.000.000.000.00
YoY Growth---21.44%-88.76%289.55%-5.76%5.87%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.06%0.14%1.22%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)106.78
(-) Cash Dividends Paid (M)32.88
(=) Cash Retained (M)73.90
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)21.3613.358.01
Cash Retained (M)73.9073.9073.90
(-) Cash Required (M)-21.36-13.35-8.01
(=) Excess Retained (M)52.5460.5565.89
(/) Shares Outstanding (M)59.7759.7759.77
(=) Excess Retained per Share0.881.011.10
LTM Dividend per Share0.550.550.55
(+) Excess Retained per Share0.881.011.10
(=) Adjusted Dividend1.431.561.65
WACC / Discount Rate-1.91%-1.91%-1.91%
Growth Rate-2.00%-1.00%0.00%
Fair Value$280.12$309.51$330.50
Upside / Downside213.76%246.67%270.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)106.78105.71104.65103.61102.57101.55104.59
Payout Ratio30.79%42.64%54.48%66.32%78.16%90.00%92.50%
Projected Dividends (M)32.8845.0757.0168.7180.1791.3996.75

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.91%-1.91%-1.91%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)45.4845.9546.41
Year 2 PV (M)58.0759.2660.46
Year 3 PV (M)70.6272.8175.04
Year 4 PV (M)83.1686.6190.16
Year 5 PV (M)95.67100.66105.84
PV of Terminal Value (M)10,128.2010,655.6011,204.74
Equity Value (M)10,481.2111,020.8811,582.66
Shares Outstanding (M)59.7759.7759.77
Fair Value$175.36$184.39$193.79
Upside / Downside96.41%106.53%117.06%

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%