Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Rayhoo Motor Dies Co.,Ltd. (002997.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$367.37 - $432.82$405.62
Multi-Stage$307.45 - $337.48$322.18
Blended Fair Value$363.90
Current Price$39.44
Upside822.67%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.05%0.61%0.370.300.180.190.210.220.120.210.010.09
YoY Growth--20.64%67.68%-2.70%-9.96%-4.72%87.72%-43.84%2,810.07%-92.22%-73.63%
Dividend Yield--0.91%0.97%0.69%0.97%1.26%1.21%0.64%0.00%0.00%0.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)452.69
(-) Cash Dividends Paid (M)69.55
(=) Cash Retained (M)383.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)90.5456.5933.95
Cash Retained (M)383.14383.14383.14
(-) Cash Required (M)-90.54-56.59-33.95
(=) Excess Retained (M)292.61326.56349.19
(/) Shares Outstanding (M)208.01208.01208.01
(=) Excess Retained per Share1.411.571.68
LTM Dividend per Share0.330.330.33
(+) Excess Retained per Share1.411.571.68
(=) Adjusted Dividend1.741.902.01
WACC / Discount Rate-1.94%-1.94%-1.94%
Growth Rate5.50%6.50%7.50%
Fair Value$367.37$405.62$432.82
Upside / Downside831.46%928.44%997.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)452.69482.12513.46546.83582.38620.23638.84
Payout Ratio15.36%30.29%45.22%60.15%75.07%90.00%92.50%
Projected Dividends (M)69.55146.04232.18328.89437.20558.21590.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.94%-1.94%-1.94%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)147.53148.93150.33
Year 2 PV (M)236.96241.47246.03
Year 3 PV (M)339.11348.85358.77
Year 4 PV (M)455.41472.93490.94
Year 5 PV (M)587.42615.79645.25
PV of Terminal Value (M)62,184.7165,188.2568,306.75
Equity Value (M)63,951.1567,016.2370,198.07
Shares Outstanding (M)208.01208.01208.01
Fair Value$307.45$322.18$337.48
Upside / Downside679.53%716.90%755.68%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%