Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Weigang Technology Co., Ltd. (001256.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$104.44 - $123.10$115.34
Multi-Stage$66.99 - $73.67$70.27
Blended Fair Value$92.80
Current Price$22.36
Upside315.04%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018
DPS14.81%0.00%0.200.170.070.011.630.100.100.000.000.00
YoY Growth--16.90%126.67%484.48%-99.22%1,554.20%2.11%0.00%0.00%0.00%0.00%
Dividend Yield--0.69%1.11%0.38%0.06%8.31%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)91.16
(-) Cash Dividends Paid (M)28.74
(=) Cash Retained (M)62.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)18.2311.396.84
Cash Retained (M)62.4262.4262.42
(-) Cash Required (M)-18.23-11.39-6.84
(=) Excess Retained (M)44.1951.0355.58
(/) Shares Outstanding (M)143.93143.93143.93
(=) Excess Retained per Share0.310.350.39
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share0.310.350.39
(=) Adjusted Dividend0.510.550.59
WACC / Discount Rate1.61%1.61%1.61%
Growth Rate3.07%4.07%5.07%
Fair Value$104.44$115.34$123.10
Upside / Downside367.08%415.83%450.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)91.1694.8698.72102.74106.92111.26114.60
Payout Ratio31.52%43.22%54.91%66.61%78.30%90.00%92.50%
Projected Dividends (M)28.7441.0054.2168.4383.72100.14106.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.61%1.61%1.61%
Growth Rate3.07%4.07%5.07%
Year 1 PV (M)39.9640.3540.73
Year 2 PV (M)51.5052.5053.52
Year 3 PV (M)63.3665.2267.12
Year 4 PV (M)75.5578.5281.59
Year 5 PV (M)88.0892.4396.96
PV of Terminal Value (M)9,323.759,784.9210,264.17
Equity Value (M)9,642.1910,113.9510,604.09
Shares Outstanding (M)143.93143.93143.93
Fair Value$66.99$70.27$73.67
Upside / Downside199.60%214.26%229.49%

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%