Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Xueda (Xiamen) Education Technology Group Co., Ltd. (000526.SZ)

Company Dividend Discount ModelIndustry: Education & Training ServicesSector: Consumer Defensive

Valuation Snapshot

Stable Growth$20.66 - $35.02$26.92
Multi-Stage$79.99 - $88.32$84.07
Blended Fair Value$55.49
Current Price$44.77
Upside23.95%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-6.86%0.00%0.430.190.310.500.500.620.580.600.060.00
YoY Growth--123.80%-37.71%-37.22%-1.51%-18.68%6.28%-2.98%915.97%0.00%0.00%
Dividend Yield--0.91%0.32%1.70%2.88%1.32%1.56%2.10%2.13%0.16%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)235.07
(-) Cash Dividends Paid (M)63.64
(=) Cash Retained (M)171.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)47.0129.3817.63
Cash Retained (M)171.43171.43171.43
(-) Cash Required (M)-47.01-29.38-17.63
(=) Excess Retained (M)124.42142.05153.80
(/) Shares Outstanding (M)135.51135.51135.51
(=) Excess Retained per Share0.921.051.14
LTM Dividend per Share0.470.470.47
(+) Excess Retained per Share0.921.051.14
(=) Adjusted Dividend1.391.521.60
WACC / Discount Rate4.58%4.58%4.58%
Growth Rate-2.00%-1.00%0.00%
Fair Value$20.66$26.92$35.02
Upside / Downside-53.85%-39.87%-21.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)235.07232.72230.39228.09225.81223.55230.26
Payout Ratio27.07%39.66%52.24%64.83%77.41%90.00%92.50%
Projected Dividends (M)63.6492.29120.36147.87174.81201.20212.99

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.58%4.58%4.58%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)87.3588.2589.14
Year 2 PV (M)107.83110.05112.28
Year 3 PV (M)125.39129.27133.23
Year 4 PV (M)140.31146.13152.12
Year 5 PV (M)152.85160.81169.10
PV of Terminal Value (M)10,225.0910,757.5411,311.93
Equity Value (M)10,838.8411,392.0411,967.80
Shares Outstanding (M)135.51135.51135.51
Fair Value$79.99$84.07$88.32
Upside / Downside78.66%87.78%97.27%

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%