Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Siglent Technologies Co. Ltd. (688112.SS)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$119.21 - $153.94$144.16
Multi-Stage$80.32 - $88.72$84.43
Blended Fair Value$114.30
Current Price$37.69
Upside203.25%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS0.00%0.00%0.880.570.320.000.000.000.000.000.000.00
YoY Growth--54.52%81.33%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--3.08%1.55%0.61%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)131.81
(-) Cash Dividends Paid (M)81.19
(=) Cash Retained (M)50.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)26.3616.489.89
Cash Retained (M)50.6250.6250.62
(-) Cash Required (M)-26.36-16.48-9.89
(=) Excess Retained (M)24.2534.1440.73
(/) Shares Outstanding (M)158.41158.41158.41
(=) Excess Retained per Share0.150.220.26
LTM Dividend per Share0.510.510.51
(+) Excess Retained per Share0.150.220.26
(=) Adjusted Dividend0.670.730.77
WACC / Discount Rate-1.45%-1.45%-1.45%
Growth Rate-2.00%-1.00%0.00%
Fair Value$119.21$144.16$153.94
Upside / Downside216.28%282.49%308.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)131.81130.49129.18127.89126.61125.35129.11
Payout Ratio61.60%67.28%72.96%78.64%84.32%90.00%92.50%
Projected Dividends (M)81.1987.7994.25100.57106.76112.81119.43

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.45%-1.45%-1.45%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)88.1989.0989.99
Year 2 PV (M)95.1097.0599.02
Year 3 PV (M)101.94105.09108.31
Year 4 PV (M)108.69113.20117.84
Year 5 PV (M)115.37121.38127.63
PV of Terminal Value (M)12,213.1612,849.1313,511.32
Equity Value (M)12,722.4513,374.9314,054.10
Shares Outstanding (M)158.41158.41158.41
Fair Value$80.32$84.43$88.72
Upside / Downside113.09%124.02%135.40%

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%