Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd. (603267.SS)

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

Valuation Snapshot

Stable Growth$20.54 - $44.23$29.32
Multi-Stage$15.51 - $16.95$16.22
Blended Fair Value$22.77
Current Price$58.66
Upside-61.18%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.55%17.54%0.390.440.460.410.020.400.050.160.330.42
YoY Growth---11.86%-4.21%12.12%1,671.58%-94.20%685.87%-67.98%-52.41%-21.23%448.81%
Dividend Yield--0.75%1.25%0.59%0.32%0.02%1.19%0.24%0.76%1.59%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)248.73
(-) Cash Dividends Paid (M)42.85
(=) Cash Retained (M)205.88
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)49.7531.0918.65
Cash Retained (M)205.88205.88205.88
(-) Cash Required (M)-49.75-31.09-18.65
(=) Excess Retained (M)156.13174.79187.22
(/) Shares Outstanding (M)230.73230.73230.73
(=) Excess Retained per Share0.680.760.81
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share0.680.760.81
(=) Adjusted Dividend0.860.941.00
WACC / Discount Rate9.60%9.60%9.60%
Growth Rate5.19%6.19%7.19%
Fair Value$20.54$29.32$44.23
Upside / Downside-64.98%-50.02%-24.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)248.73264.12280.45297.80316.22335.78345.86
Payout Ratio17.23%31.78%46.34%60.89%75.45%90.00%92.50%
Projected Dividends (M)42.8583.94129.95181.33238.58302.20319.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.60%9.60%9.60%
Growth Rate5.19%6.19%7.19%
Year 1 PV (M)75.8776.5977.31
Year 2 PV (M)106.15108.18110.23
Year 3 PV (M)133.87137.73141.66
Year 4 PV (M)159.19165.33171.65
Year 5 PV (M)182.25191.08200.24
PV of Terminal Value (M)2,922.213,063.783,210.79
Equity Value (M)3,579.543,742.683,911.87
Shares Outstanding (M)230.73230.73230.73
Fair Value$15.51$16.22$16.95
Upside / Downside-73.55%-72.35%-71.10%

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%