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

Seres Group Co.,Ltd. (601127.SS)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$40.81 - $60.51$50.22
Multi-Stage$35.24 - $38.29$36.74
Blended Fair Value$43.48
Current Price$171.57
Upside-74.66%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.90%12.31%0.400.160.180.160.210.270.290.260.000.07
YoY Growth--150.41%-11.17%9.24%-22.76%-22.05%-7.37%12.38%0.00%-100.00%-46.43%
Dividend Yield--0.32%0.18%0.47%0.38%0.91%3.39%1.75%1.38%0.00%0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,220.37
(-) Cash Dividends Paid (M)2,200.27
(=) Cash Retained (M)5,020.10
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,444.07902.55541.53
Cash Retained (M)5,020.105,020.105,020.10
(-) Cash Required (M)-1,444.07-902.55-541.53
(=) Excess Retained (M)3,576.034,117.554,478.57
(/) Shares Outstanding (M)1,533.471,533.471,533.47
(=) Excess Retained per Share2.332.692.92
LTM Dividend per Share1.431.431.43
(+) Excess Retained per Share2.332.692.92
(=) Adjusted Dividend3.774.124.36
WACC / Discount Rate15.24%15.24%15.24%
Growth Rate5.50%6.50%7.50%
Fair Value$40.81$50.22$60.51
Upside / Downside-76.21%-70.73%-64.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,220.377,689.698,189.528,721.849,288.769,892.5310,189.31
Payout Ratio30.47%42.38%54.28%66.19%78.09%90.00%92.50%
Projected Dividends (M)2,200.273,258.774,445.595,772.927,254.028,903.289,425.11

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate15.24%15.24%15.24%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,801.322,827.882,854.43
Year 2 PV (M)3,285.093,347.663,410.82
Year 3 PV (M)3,667.103,772.373,879.63
Year 4 PV (M)3,961.094,113.424,270.11
Year 5 PV (M)4,179.224,381.074,590.66
PV of Terminal Value (M)36,152.4737,898.6439,711.65
Equity Value (M)54,046.2856,341.0458,717.30
Shares Outstanding (M)1,533.471,533.471,533.47
Fair Value$35.24$36.74$38.29
Upside / Downside-79.46%-78.59%-77.68%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%