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

Ginlong Technologies Co., Ltd. (300763.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$378.69 - $446.16$418.12
Multi-Stage$247.94 - $272.07$259.78
Blended Fair Value$338.95
Current Price$92.57
Upside266.16%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.46%48.52%0.201.030.270.380.350.200.000.060.010.00
YoY Growth---80.49%284.56%-28.96%7.50%70.58%0.00%-100.00%436.94%0.00%-100.00%
Dividend Yield--0.36%1.61%0.20%0.27%0.59%1.29%0.00%0.66%0.12%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)887.74
(-) Cash Dividends Paid (M)347.69
(=) Cash Retained (M)540.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)177.55110.9766.58
Cash Retained (M)540.05540.05540.05
(-) Cash Required (M)-177.55-110.97-66.58
(=) Excess Retained (M)362.50429.08473.47
(/) Shares Outstanding (M)395.71395.71395.71
(=) Excess Retained per Share0.921.081.20
LTM Dividend per Share0.880.880.88
(+) Excess Retained per Share0.921.081.20
(=) Adjusted Dividend1.791.962.08
WACC / Discount Rate3.12%3.12%3.12%
Growth Rate5.50%6.50%7.50%
Fair Value$378.69$418.12$446.16
Upside / Downside309.09%351.68%381.97%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)887.74945.451,006.901,072.351,142.051,216.291,252.77
Payout Ratio39.17%49.33%59.50%69.67%79.83%90.00%92.50%
Projected Dividends (M)347.69466.42599.10747.07911.741,094.661,158.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.12%3.12%3.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)448.03452.28456.53
Year 2 PV (M)552.81563.34573.97
Year 3 PV (M)662.18681.19700.56
Year 4 PV (M)776.29806.15836.85
Year 5 PV (M)895.31938.55983.45
PV of Terminal Value (M)94,778.4699,356.30104,109.34
Equity Value (M)98,113.09102,797.81107,660.70
Shares Outstanding (M)395.71395.71395.71
Fair Value$247.94$259.78$272.07
Upside / Downside167.84%180.63%193.91%

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%