Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai SK Petroleum & Chemical Equipment Corporation Ltd. (002278.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$1.96 - $3.77$2.69
Multi-Stage$10.08 - $11.15$10.61
Blended Fair Value$6.65
Current Price$9.27
Upside-28.28%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.98%-6.46%0.060.010.050.050.050.050.000.000.000.09
YoY Growth--331.37%-71.71%2.50%-2.82%0.00%2,966.01%194.04%-6.42%-99.33%-25.75%
Dividend Yield--0.73%0.29%0.91%0.79%0.84%0.89%0.02%0.00%0.00%0.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)47.68
(-) Cash Dividends Paid (M)24.79
(=) Cash Retained (M)22.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9.545.963.58
Cash Retained (M)22.8922.8922.89
(-) Cash Required (M)-9.54-5.96-3.58
(=) Excess Retained (M)13.3616.9319.32
(/) Shares Outstanding (M)361.89361.89361.89
(=) Excess Retained per Share0.040.050.05
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.040.050.05
(=) Adjusted Dividend0.110.120.12
WACC / Discount Rate1.82%1.82%1.82%
Growth Rate-3.37%-2.37%-1.37%
Fair Value$1.96$2.69$3.77
Upside / Downside-78.81%-70.99%-59.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)47.6846.5545.4544.3743.3242.3043.57
Payout Ratio51.99%59.59%67.19%74.80%82.40%90.00%92.50%
Projected Dividends (M)24.7927.7430.5433.1935.7038.0740.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.82%1.82%1.82%
Growth Rate-3.37%-2.37%-1.37%
Year 1 PV (M)26.9727.2527.52
Year 2 PV (M)28.8629.4630.06
Year 3 PV (M)30.4931.4432.42
Year 4 PV (M)31.8833.2234.60
Year 5 PV (M)33.0434.7936.61
PV of Terminal Value (M)3,497.933,682.713,875.22
Equity Value (M)3,649.163,838.864,036.43
Shares Outstanding (M)361.89361.89361.89
Fair Value$10.08$10.61$11.15
Upside / Downside8.78%14.43%20.32%

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%