Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nantong Jianghai Capacitor Co. Ltd. (002484.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$139.08 - $163.86$153.56
Multi-Stage$95.61 - $104.92$100.18
Blended Fair Value$126.87
Current Price$30.22
Upside319.82%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS27.15%21.63%0.270.160.130.130.080.080.080.080.040.05
YoY Growth--68.80%25.56%1.62%51.94%1.54%2.09%0.29%95.20%-8.65%16.81%
Dividend Yield--1.33%1.04%0.59%0.59%0.57%1.05%1.01%1.04%0.37%0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)695.14
(-) Cash Dividends Paid (M)226.15
(=) Cash Retained (M)468.99
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)139.0386.8952.14
Cash Retained (M)468.99468.99468.99
(-) Cash Required (M)-139.03-86.89-52.14
(=) Excess Retained (M)329.96382.10416.86
(/) Shares Outstanding (M)843.67843.67843.67
(=) Excess Retained per Share0.390.450.49
LTM Dividend per Share0.270.270.27
(+) Excess Retained per Share0.390.450.49
(=) Adjusted Dividend0.660.720.76
WACC / Discount Rate2.09%2.09%2.09%
Growth Rate5.50%6.50%7.50%
Fair Value$139.08$153.56$163.86
Upside / Downside360.23%408.15%442.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)695.14740.32788.44839.69894.27952.40980.97
Payout Ratio32.53%44.03%55.52%67.01%78.51%90.00%92.50%
Projected Dividends (M)226.15325.93437.74562.70702.06857.16907.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.09%2.09%2.09%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)316.27319.26322.26
Year 2 PV (M)412.16420.01427.93
Year 3 PV (M)514.10528.86543.90
Year 4 PV (M)622.40646.33670.95
Year 5 PV (M)737.36772.97809.95
PV of Terminal Value (M)78,057.3081,827.5085,741.99
Equity Value (M)80,659.5884,514.9388,516.98
Shares Outstanding (M)843.67843.67843.67
Fair Value$95.61$100.18$104.92
Upside / Downside216.37%231.49%247.18%

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%