Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenzhen AV-Display Co., Ltd. (300939.SZ)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$108.06 - $127.43$119.37
Multi-Stage$74.07 - $81.62$77.77
Blended Fair Value$98.57
Current Price$34.39
Upside186.63%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS5.73%0.00%0.390.400.400.330.000.300.070.100.020.00
YoY Growth---0.92%0.00%20.00%7,579.39%-98.55%339.72%-32.74%546.61%0.00%0.00%
Dividend Yield--1.32%1.24%1.18%1.09%0.01%0.72%0.16%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)81.23
(-) Cash Dividends Paid (M)47.69
(=) Cash Retained (M)33.54
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16.2510.156.09
Cash Retained (M)33.5433.5433.54
(-) Cash Required (M)-16.25-10.15-6.09
(=) Excess Retained (M)17.2923.3927.45
(/) Shares Outstanding (M)121.01121.01121.01
(=) Excess Retained per Share0.140.190.23
LTM Dividend per Share0.390.390.39
(+) Excess Retained per Share0.140.190.23
(=) Adjusted Dividend0.540.590.62
WACC / Discount Rate-1.54%-1.54%-1.54%
Growth Rate0.62%1.62%2.62%
Fair Value$108.06$119.37$127.43
Upside / Downside214.23%247.10%270.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)81.2382.5483.8885.2586.6388.0390.68
Payout Ratio58.71%64.97%71.23%77.48%83.74%90.00%92.50%
Projected Dividends (M)47.6953.6359.7566.0572.5479.2383.88

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.54%-1.54%-1.54%
Growth Rate0.62%1.62%2.62%
Year 1 PV (M)53.9354.4655.00
Year 2 PV (M)60.4261.6362.85
Year 3 PV (M)67.1769.1971.26
Year 4 PV (M)74.1977.1880.27
Year 5 PV (M)81.4885.6189.91
PV of Terminal Value (M)8,626.039,063.279,518.06
Equity Value (M)8,963.239,411.359,877.34
Shares Outstanding (M)121.01121.01121.01
Fair Value$74.07$77.77$81.62
Upside / Downside115.38%126.15%137.34%

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%