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

Goertek Inc. (002241.SZ)

Company Dividend Discount ModelIndustry: Consumer ElectronicsSector: Technology

Valuation Snapshot

Stable Growth$141.15 - $166.30$155.85
Multi-Stage$100.24 - $109.99$105.02
Blended Fair Value$130.44
Current Price$37.50
Upside247.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS18.08%14.20%0.390.240.270.190.160.170.150.120.100.10
YoY Growth--63.35%-12.21%42.56%16.92%-3.96%14.16%24.66%21.07%1.29%-5.85%
Dividend Yield--1.50%1.45%1.28%0.56%0.61%1.04%1.39%0.90%0.58%0.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,907.30
(-) Cash Dividends Paid (M)1,185.75
(=) Cash Retained (M)1,721.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)581.46363.41218.05
Cash Retained (M)1,721.551,721.551,721.55
(-) Cash Required (M)-581.46-363.41-218.05
(=) Excess Retained (M)1,140.091,358.141,503.50
(/) Shares Outstanding (M)3,476.713,476.713,476.71
(=) Excess Retained per Share0.330.390.43
LTM Dividend per Share0.340.340.34
(+) Excess Retained per Share0.330.390.43
(=) Adjusted Dividend0.670.730.77
WACC / Discount Rate1.45%1.45%1.45%
Growth Rate5.50%6.50%7.50%
Fair Value$141.15$155.85$166.30
Upside / Downside276.41%315.60%343.48%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,907.303,096.273,297.533,511.873,740.143,983.254,102.75
Payout Ratio40.79%50.63%60.47%70.31%80.16%90.00%92.50%
Projected Dividends (M)1,185.751,567.591,994.052,469.342,997.993,584.933,795.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.45%1.45%1.45%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,530.651,545.161,559.67
Year 2 PV (M)1,901.191,937.401,973.96
Year 3 PV (M)2,298.872,364.862,432.10
Year 4 PV (M)2,725.252,830.062,937.86
Year 5 PV (M)3,182.013,335.703,495.28
PV of Terminal Value (M)336,850.99353,121.02370,013.74
Equity Value (M)348,488.95365,134.19382,412.59
Shares Outstanding (M)3,476.713,476.713,476.71
Fair Value$100.24$105.02$109.99
Upside / Downside167.29%180.06%193.31%

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%