Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Anhui Yingliu Electromechanical Co., Ltd. (603308.SS)

Company Dividend Discount ModelIndustry: Manufacturing - Metal FabricationSector: Industrials

Valuation Snapshot

Stable Growth$65.32 - $103.10$96.61
Multi-Stage$27.74 - $30.43$29.06
Blended Fair Value$62.84
Current Price$32.52
Upside93.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS59.54%2.91%0.340.180.100.090.060.030.030.030.040.03
YoY Growth--89.10%73.53%15.16%53.09%78.67%21.43%5.00%-33.33%20.48%-87.42%
Dividend Yield--1.82%1.23%0.52%0.64%0.31%0.34%0.33%0.24%0.29%0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)353.48
(-) Cash Dividends Paid (M)190.86
(=) Cash Retained (M)162.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)70.7044.1926.51
Cash Retained (M)162.63162.63162.63
(-) Cash Required (M)-70.70-44.19-26.51
(=) Excess Retained (M)91.93118.44136.11
(/) Shares Outstanding (M)673.64673.64673.64
(=) Excess Retained per Share0.140.180.20
LTM Dividend per Share0.280.280.28
(+) Excess Retained per Share0.140.180.20
(=) Adjusted Dividend0.420.460.49
WACC / Discount Rate4.88%4.88%4.88%
Growth Rate4.21%5.21%6.21%
Fair Value$65.32$96.61$103.10
Upside / Downside100.86%197.08%217.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)353.48371.89391.26411.63433.06455.61469.28
Payout Ratio53.99%61.19%68.40%75.60%82.80%90.00%92.50%
Projected Dividends (M)190.86227.58267.60311.18358.57410.05434.09

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.88%4.88%4.88%
Growth Rate4.21%5.21%6.21%
Year 1 PV (M)214.93217.00219.06
Year 2 PV (M)238.69243.30247.94
Year 3 PV (M)262.14269.76277.52
Year 4 PV (M)285.28296.39307.82
Year 5 PV (M)308.11323.18338.83
PV of Terminal Value (M)17,378.0518,228.0319,110.95
Equity Value (M)18,687.2019,577.6520,502.12
Shares Outstanding (M)673.64673.64673.64
Fair Value$27.74$29.06$30.43
Upside / Downside-14.70%-10.63%-6.41%

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%