Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

TianJin JinRong TianYu Precision Machinery Inc. (300988.SZ)

Company Dividend Discount ModelIndustry: Manufacturing - Metal FabricationSector: Industrials

Valuation Snapshot

Stable Growth$122.73 - $144.59$135.50
Multi-Stage$41.51 - $45.52$43.48
Blended Fair Value$89.49
Current Price$22.52
Upside297.39%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS14.02%27.95%0.270.210.190.230.150.140.020.060.020.08
YoY Growth--24.84%12.70%-16.68%47.18%11.71%518.44%-65.06%257.73%-77.21%246.43%
Dividend Yield--1.30%0.74%0.85%0.71%0.45%0.40%0.06%0.19%0.05%0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)102.87
(-) Cash Dividends Paid (M)34.16
(=) Cash Retained (M)68.71
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)20.5712.867.72
Cash Retained (M)68.7168.7168.71
(-) Cash Required (M)-20.57-12.86-7.72
(=) Excess Retained (M)48.1455.8561.00
(/) Shares Outstanding (M)141.49141.49141.49
(=) Excess Retained per Share0.340.390.43
LTM Dividend per Share0.240.240.24
(+) Excess Retained per Share0.340.390.43
(=) Adjusted Dividend0.580.640.67
WACC / Discount Rate4.83%4.83%4.83%
Growth Rate5.50%6.50%7.50%
Fair Value$122.73$135.50$144.59
Upside / Downside444.97%501.71%542.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)102.87109.56116.68124.26132.34140.94145.17
Payout Ratio33.20%44.56%55.92%67.28%78.64%90.00%92.50%
Projected Dividends (M)34.1648.8265.2583.61104.07126.85134.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.83%4.83%4.83%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)46.1346.5747.01
Year 2 PV (M)58.2659.3760.49
Year 3 PV (M)70.5472.5774.63
Year 4 PV (M)82.9886.1789.45
Year 5 PV (M)95.57100.18104.98
PV of Terminal Value (M)5,520.435,787.076,063.91
Equity Value (M)5,873.926,151.936,440.47
Shares Outstanding (M)141.49141.49141.49
Fair Value$41.51$43.48$45.52
Upside / Downside84.35%93.07%102.13%

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%