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

Leedarson IoT Technology Inc. (605365.SS)

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

Valuation Snapshot

Stable Growth$85.06 - $100.32$93.96
Multi-Stage$56.10 - $61.83$58.91
Blended Fair Value$76.44
Current Price$15.14
Upside404.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS12.83%0.00%0.330.300.130.010.090.180.070.030.000.00
YoY Growth--8.95%129.02%1,885.28%-92.26%-52.29%147.44%111.83%0.00%0.00%0.00%
Dividend Yield--2.15%1.64%0.73%0.04%0.35%0.73%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)266.30
(-) Cash Dividends Paid (M)218.13
(=) Cash Retained (M)48.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)53.2633.2919.97
Cash Retained (M)48.1748.1748.17
(-) Cash Required (M)-53.26-33.29-19.97
(=) Excess Retained (M)-5.0914.8828.20
(/) Shares Outstanding (M)501.87501.87501.87
(=) Excess Retained per Share-0.010.030.06
LTM Dividend per Share0.430.430.43
(+) Excess Retained per Share-0.010.030.06
(=) Adjusted Dividend0.420.460.49
WACC / Discount Rate-1.01%-1.01%-1.01%
Growth Rate0.19%1.19%2.19%
Fair Value$85.06$93.96$100.32
Upside / Downside461.83%520.64%562.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)266.30269.48272.69275.94279.23282.56291.04
Payout Ratio81.91%83.53%85.15%86.76%88.38%90.00%92.50%
Projected Dividends (M)218.13225.09232.19239.42246.79254.31269.21

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.01%-1.01%-1.01%
Growth Rate0.19%1.19%2.19%
Year 1 PV (M)225.15227.40229.64
Year 2 PV (M)232.31236.97241.67
Year 3 PV (M)239.60246.85254.24
Year 4 PV (M)247.04257.06267.37
Year 5 PV (M)254.63267.59281.08
PV of Terminal Value (M)26,955.4728,327.7729,755.40
Equity Value (M)28,154.2029,563.6331,029.40
Shares Outstanding (M)501.87501.87501.87
Fair Value$56.10$58.91$61.83
Upside / Downside270.53%289.08%308.37%

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%