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

Leo Group Co., Ltd. (002131.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$14.21 - $16.74$15.69
Multi-Stage$9.85 - $10.80$10.32
Blended Fair Value$13.00
Current Price$5.64
Upside130.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS25.91%20.26%0.050.010.010.040.010.020.030.020.010.01
YoY Growth--417.92%21.48%-78.53%173.54%-14.38%-49.79%40.83%58.80%49.75%18.91%
Dividend Yield--1.38%0.42%0.33%1.76%0.46%0.43%1.33%0.79%0.34%0.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)489.16
(-) Cash Dividends Paid (M)255.42
(=) Cash Retained (M)233.73
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)97.8361.1436.69
Cash Retained (M)233.73233.73233.73
(-) Cash Required (M)-97.83-61.14-36.69
(=) Excess Retained (M)135.90172.59197.05
(/) Shares Outstanding (M)5,809.555,809.555,809.55
(=) Excess Retained per Share0.020.030.03
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.020.030.03
(=) Adjusted Dividend0.070.070.08
WACC / Discount Rate2.00%2.00%2.00%
Growth Rate5.50%6.50%7.50%
Fair Value$14.21$15.69$16.74
Upside / Downside152.00%178.24%196.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)489.16520.95554.81590.88629.28670.19690.29
Payout Ratio52.22%59.77%67.33%74.89%82.44%90.00%92.50%
Projected Dividends (M)255.42311.39373.56442.49518.80603.17638.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.00%2.00%2.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)302.41305.28308.15
Year 2 PV (M)352.33359.04365.81
Year 3 PV (M)405.31416.95428.80
Year 4 PV (M)461.51479.26497.52
Year 5 PV (M)521.10546.26572.40
PV of Terminal Value (M)55,163.7957,828.2260,594.62
Equity Value (M)57,206.4559,935.0162,767.30
Shares Outstanding (M)5,809.555,809.555,809.55
Fair Value$9.85$10.32$10.80
Upside / Downside74.59%82.92%91.56%

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%