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

Jiangsu Yunyi Electric Co.,Ltd. (300304.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$82.10 - $96.73$90.65
Multi-Stage$69.45 - $76.23$72.77
Blended Fair Value$81.71
Current Price$13.73
Upside495.14%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS21.39%8.68%0.080.040.040.030.030.030.030.030.050.05
YoY Growth--119.78%-9.43%14.29%16.67%-0.70%-0.01%15.37%-50.00%13.41%33.33%
Dividend Yield--0.95%0.58%0.84%0.64%0.62%0.78%0.62%0.40%0.35%0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)425.06
(-) Cash Dividends Paid (M)68.85
(=) Cash Retained (M)356.21
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)85.0153.1331.88
Cash Retained (M)356.21356.21356.21
(-) Cash Required (M)-85.01-53.13-31.88
(=) Excess Retained (M)271.20303.08324.33
(/) Shares Outstanding (M)873.90873.90873.90
(=) Excess Retained per Share0.310.350.37
LTM Dividend per Share0.080.080.08
(+) Excess Retained per Share0.310.350.37
(=) Adjusted Dividend0.390.430.45
WACC / Discount Rate-2.15%-2.15%-2.15%
Growth Rate5.50%6.50%7.50%
Fair Value$82.10$90.65$96.73
Upside / Downside497.99%560.25%604.53%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)425.06452.69482.11513.45546.82582.37599.84
Payout Ratio16.20%30.96%45.72%60.48%75.24%90.00%92.50%
Projected Dividends (M)68.85140.14220.41310.53411.43524.13554.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.15%-2.15%-2.15%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)141.88143.22144.57
Year 2 PV (M)225.91230.21234.56
Year 3 PV (M)322.22331.46340.89
Year 4 PV (M)432.20448.82465.92
Year 5 PV (M)557.42584.34612.29
PV of Terminal Value (M)59,008.8461,858.9964,818.22
Equity Value (M)60,688.4663,597.0566,616.44
Shares Outstanding (M)873.90873.90873.90
Fair Value$69.45$72.77$76.23
Upside / Downside405.80%430.04%455.20%

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%