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

Shandong Yuma Sun-shading Technology Corp., Ltd. (300993.SZ)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$93.81 - $110.53$103.58
Multi-Stage$34.06 - $37.35$35.68
Blended Fair Value$69.63
Current Price$17.67
Upside294.05%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS201.91%0.00%0.280.140.090.000.050.000.000.000.000.00
YoY Growth--98.27%62.00%0.00%-100.00%4,293.22%-1.73%-18.54%0.00%0.00%0.00%
Dividend Yield--2.57%1.20%0.87%0.00%0.33%0.01%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)168.05
(-) Cash Dividends Paid (M)60.42
(=) Cash Retained (M)107.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)33.6121.0112.60
Cash Retained (M)107.63107.63107.63
(-) Cash Required (M)-33.61-21.01-12.60
(=) Excess Retained (M)74.0286.6295.02
(/) Shares Outstanding (M)302.28302.28302.28
(=) Excess Retained per Share0.240.290.31
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share0.240.290.31
(=) Adjusted Dividend0.440.490.51
WACC / Discount Rate4.71%4.71%4.71%
Growth Rate5.47%6.47%7.47%
Fair Value$93.81$103.58$110.53
Upside / Downside430.92%486.20%525.51%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)168.05178.92190.49202.81215.93229.90236.80
Payout Ratio35.95%46.76%57.57%68.38%79.19%90.00%92.50%
Projected Dividends (M)60.4283.67109.67138.69171.00206.91219.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.71%4.71%4.71%
Growth Rate5.47%6.47%7.47%
Year 1 PV (M)79.1579.9080.66
Year 2 PV (M)98.16100.03101.91
Year 3 PV (M)117.43120.80124.24
Year 4 PV (M)136.98142.25147.67
Year 5 PV (M)156.80164.38172.24
PV of Terminal Value (M)9,707.7510,176.7810,663.77
Equity Value (M)10,296.2710,784.1411,290.48
Shares Outstanding (M)302.28302.28302.28
Fair Value$34.06$35.68$37.35
Upside / Downside92.77%101.90%111.38%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%