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

ShenZhen Click Technology Co.,LTD. (002782.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$107.06 - $126.13$118.21
Multi-Stage$72.42 - $79.48$75.88
Blended Fair Value$97.04
Current Price$16.90
Upside474.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.12%15.19%0.090.110.070.150.090.090.170.090.030.02
YoY Growth---13.15%59.84%-54.83%68.64%0.00%-50.00%100.00%150.00%48.61%4.73%
Dividend Yield--0.70%0.94%0.36%1.35%0.71%0.92%1.11%0.59%0.15%0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)310.16
(-) Cash Dividends Paid (M)75.88
(=) Cash Retained (M)234.29
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)62.0338.7723.26
Cash Retained (M)234.29234.29234.29
(-) Cash Required (M)-62.03-38.77-23.26
(=) Excess Retained (M)172.25195.52211.02
(/) Shares Outstanding (M)489.04489.04489.04
(=) Excess Retained per Share0.350.400.43
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.350.400.43
(=) Adjusted Dividend0.510.550.59
WACC / Discount Rate2.39%2.39%2.39%
Growth Rate5.50%6.50%7.50%
Fair Value$107.06$118.21$126.13
Upside / Downside533.48%599.44%646.35%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)310.16330.33351.80374.66399.02424.95437.70
Payout Ratio24.46%37.57%50.68%63.79%76.89%90.00%92.50%
Projected Dividends (M)75.88124.11178.28238.98306.81382.46404.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.39%2.39%2.39%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)120.07121.21122.35
Year 2 PV (M)166.88170.06173.26
Year 3 PV (M)216.42222.63228.96
Year 4 PV (M)268.81279.15289.78
Year 5 PV (M)324.19339.84356.10
PV of Terminal Value (M)34,318.6335,976.2337,697.28
Equity Value (M)35,414.9937,109.1238,867.73
Shares Outstanding (M)489.04489.04489.04
Fair Value$72.42$75.88$79.48
Upside / Downside328.51%349.00%370.28%

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%