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

Goldwind Science&Technology Co., Ltd. (002202.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$105.68 - $124.51$116.68
Multi-Stage$71.08 - $78.00$74.47
Blended Fair Value$95.58
Current Price$14.97
Upside538.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.58%7.49%0.420.460.630.580.410.530.440.340.470.42
YoY Growth---8.16%-27.40%8.18%41.48%-22.48%18.93%32.71%-28.27%10.97%107.11%
Dividend Yield--4.71%5.95%5.69%4.42%2.90%5.57%3.05%2.03%4.16%3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,652.71
(-) Cash Dividends Paid (M)913.56
(=) Cash Retained (M)1,739.15
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)530.54331.59198.95
Cash Retained (M)1,739.151,739.151,739.15
(-) Cash Required (M)-530.54-331.59-198.95
(=) Excess Retained (M)1,208.611,407.561,540.19
(/) Shares Outstanding (M)4,236.684,236.684,236.68
(=) Excess Retained per Share0.290.330.36
LTM Dividend per Share0.220.220.22
(+) Excess Retained per Share0.290.330.36
(=) Adjusted Dividend0.500.550.58
WACC / Discount Rate2.54%2.54%2.54%
Growth Rate5.49%6.49%7.49%
Fair Value$105.68$116.68$124.51
Upside / Downside605.93%679.43%731.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,652.712,824.783,008.013,203.133,410.903,632.153,741.12
Payout Ratio34.44%45.55%56.66%67.78%78.89%90.00%92.50%
Projected Dividends (M)913.561,286.721,704.442,170.942,690.783,268.943,460.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.54%2.54%2.54%
Growth Rate5.49%6.49%7.49%
Year 1 PV (M)1,243.101,254.881,266.67
Year 2 PV (M)1,590.851,621.151,651.74
Year 3 PV (M)1,957.572,013.772,071.04
Year 4 PV (M)2,344.082,434.242,526.98
Year 5 PV (M)2,751.212,884.113,022.10
PV of Terminal Value (M)291,246.44305,315.58319,923.24
Equity Value (M)301,133.26315,523.75330,461.78
Shares Outstanding (M)4,236.684,236.684,236.68
Fair Value$71.08$74.47$78.00
Upside / Downside374.80%397.49%421.04%

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%