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

Shanghai Tongji Science&Technology Industrial Co.,Ltd (600846.SS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$3.40 - $5.13$4.22
Multi-Stage$26.06 - $28.97$27.48
Blended Fair Value$15.85
Current Price$13.77
Upside15.10%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-5.74%1.02%0.290.240.350.620.510.390.400.290.400.29
YoY Growth--22.40%-32.27%-43.28%21.66%30.06%-3.55%40.76%-27.79%37.48%10.33%
Dividend Yield--3.21%2.86%4.00%7.32%5.03%4.73%3.88%3.16%4.59%2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)264.11
(-) Cash Dividends Paid (M)46.62
(=) Cash Retained (M)217.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)52.8233.0119.81
Cash Retained (M)217.50217.50217.50
(-) Cash Required (M)-52.82-33.01-19.81
(=) Excess Retained (M)164.67184.48197.69
(/) Shares Outstanding (M)622.73622.73622.73
(=) Excess Retained per Share0.260.300.32
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share0.260.300.32
(=) Adjusted Dividend0.340.370.39
WACC / Discount Rate1.46%1.46%1.46%
Growth Rate-7.74%-6.74%-5.74%
Fair Value$3.40$4.22$5.13
Upside / Downside-75.30%-69.36%-62.72%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)264.11246.31229.70214.21199.77186.31191.89
Payout Ratio17.65%32.12%46.59%61.06%75.53%90.00%92.50%
Projected Dividends (M)46.6279.11107.02130.80150.89167.67177.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.46%1.46%1.46%
Growth Rate-7.74%-6.74%-5.74%
Year 1 PV (M)77.1477.9778.81
Year 2 PV (M)101.74103.96106.20
Year 3 PV (M)121.24125.23129.30
Year 4 PV (M)136.37142.38148.58
Year 5 PV (M)147.75155.94164.48
PV of Terminal Value (M)15,641.3416,507.6117,411.85
Equity Value (M)16,225.5817,113.0818,039.21
Shares Outstanding (M)622.73622.73622.73
Fair Value$26.06$27.48$28.97
Upside / Downside89.22%99.57%110.37%

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%