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

Jiangsu Shemar Electric Co.,Ltd (603530.SS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$147.90 - $174.26$163.30
Multi-Stage$101.99 - $111.90$106.85
Blended Fair Value$135.08
Current Price$32.98
Upside309.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS523.75%0.00%0.260.050.110.120.210.000.010.040.010.00
YoY Growth--417.01%-51.71%-13.97%-40.91%743,791.36%-99.64%-80.23%450.00%0.00%0.00%
Dividend Yield--0.93%0.27%0.70%0.94%1.11%0.00%0.09%0.45%0.08%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)372.15
(-) Cash Dividends Paid (M)201.27
(=) Cash Retained (M)170.88
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)74.4346.5227.91
Cash Retained (M)170.88170.88170.88
(-) Cash Required (M)-74.43-46.52-27.91
(=) Excess Retained (M)96.45124.36142.97
(/) Shares Outstanding (M)424.73424.73424.73
(=) Excess Retained per Share0.230.290.34
LTM Dividend per Share0.470.470.47
(+) Excess Retained per Share0.230.290.34
(=) Adjusted Dividend0.700.770.81
WACC / Discount Rate2.11%2.11%2.11%
Growth Rate5.50%6.50%7.50%
Fair Value$147.90$163.30$174.26
Upside / Downside348.47%395.16%428.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)372.15396.34422.11449.54478.76509.88525.18
Payout Ratio54.08%61.27%68.45%75.63%82.82%90.00%92.50%
Projected Dividends (M)201.27242.83288.93340.00396.50458.90485.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.11%2.11%2.11%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)235.58237.82240.05
Year 2 PV (M)271.95277.13282.36
Year 3 PV (M)310.48319.39328.47
Year 4 PV (M)351.27364.77378.67
Year 5 PV (M)394.42413.47433.25
PV of Terminal Value (M)41,753.8043,770.5345,864.44
Equity Value (M)43,317.5045,383.1147,527.24
Shares Outstanding (M)424.73424.73424.73
Fair Value$101.99$106.85$111.90
Upside / Downside209.24%223.99%239.29%

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%