Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sichuan Shudao Equipment & Technology Co.,Ltd. (300540.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$4.95 - $8.48$6.48
Multi-Stage$4.95 - $5.42$5.18
Blended Fair Value$5.83
Current Price$19.63
Upside-70.29%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.92%-8.40%0.030.020.020.060.020.030.040.040.020.05
YoY Growth--57.72%-16.00%-64.01%169.35%-36.25%-7.13%-21.02%85.80%-51.16%-23.69%
Dividend Yield--0.16%0.10%0.15%0.32%0.16%0.37%0.28%0.42%0.10%0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)68.61
(-) Cash Dividends Paid (M)11.85
(=) Cash Retained (M)56.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13.728.585.15
Cash Retained (M)56.7756.7756.77
(-) Cash Required (M)-13.72-8.58-5.15
(=) Excess Retained (M)43.0448.1951.62
(/) Shares Outstanding (M)178.41178.41178.41
(=) Excess Retained per Share0.240.270.29
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.240.270.29
(=) Adjusted Dividend0.310.340.36
WACC / Discount Rate9.77%9.77%9.77%
Growth Rate3.36%4.36%5.36%
Fair Value$4.95$6.48$8.48
Upside / Downside-74.76%-66.99%-56.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)68.6171.6074.7277.9781.3784.9187.46
Payout Ratio17.27%31.81%46.36%60.91%75.45%90.00%92.50%
Projected Dividends (M)11.8522.7834.6447.4961.4076.4280.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.77%9.77%9.77%
Growth Rate3.36%4.36%5.36%
Year 1 PV (M)20.5520.7520.95
Year 2 PV (M)28.2028.7529.30
Year 3 PV (M)34.8835.9036.94
Year 4 PV (M)40.6842.2843.92
Year 5 PV (M)45.6947.9450.28
PV of Terminal Value (M)713.89749.10785.69
Equity Value (M)883.89924.72967.08
Shares Outstanding (M)178.41178.41178.41
Fair Value$4.95$5.18$5.42
Upside / Downside-74.76%-73.60%-72.39%

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%