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

Shengyi Technology Co.,Ltd. (600183.SS)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$198.02 - $233.30$218.63
Multi-Stage$155.26 - $170.36$162.66
Blended Fair Value$190.65
Current Price$54.02
Upside252.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.94%7.67%0.500.440.580.380.380.310.270.200.180.15
YoY Growth--13.16%-24.17%51.56%0.67%22.66%12.98%37.24%11.00%21.23%-37.50%
Dividend Yield--1.83%2.49%3.14%2.37%1.67%1.17%2.03%1.63%1.99%2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,809.59
(-) Cash Dividends Paid (M)1,545.84
(=) Cash Retained (M)1,263.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)561.92351.20210.72
Cash Retained (M)1,263.751,263.751,263.75
(-) Cash Required (M)-561.92-351.20-210.72
(=) Excess Retained (M)701.83912.551,053.03
(/) Shares Outstanding (M)2,395.052,395.052,395.05
(=) Excess Retained per Share0.290.380.44
LTM Dividend per Share0.650.650.65
(+) Excess Retained per Share0.290.380.44
(=) Adjusted Dividend0.941.031.09
WACC / Discount Rate-0.51%-0.51%-0.51%
Growth Rate5.50%6.50%7.50%
Fair Value$198.02$218.63$233.30
Upside / Downside266.56%304.73%331.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,809.592,992.213,186.713,393.843,614.443,849.383,964.86
Payout Ratio55.02%62.02%69.01%76.01%83.00%90.00%92.50%
Projected Dividends (M)1,545.841,855.652,199.212,579.593,000.133,464.443,667.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.51%-0.51%-0.51%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,847.671,865.191,882.70
Year 2 PV (M)2,180.342,221.872,263.79
Year 3 PV (M)2,546.452,619.552,694.04
Year 4 PV (M)2,948.853,062.253,178.90
Year 5 PV (M)3,390.583,554.343,724.38
PV of Terminal Value (M)358,930.31376,266.78394,266.76
Equity Value (M)371,844.20389,589.98408,010.56
Shares Outstanding (M)2,395.052,395.052,395.05
Fair Value$155.26$162.66$170.36
Upside / Downside187.40%201.12%215.36%

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%