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

Jiangsu Libert Inc. (605167.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$82.60 - $97.32$91.20
Multi-Stage$57.41 - $63.00$60.15
Blended Fair Value$75.68
Current Price$10.50
Upside620.73%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS54.72%0.00%0.060.050.010.130.070.010.070.040.000.00
YoY Growth--10.67%581.10%-94.11%73.00%1,053.82%-90.87%84.56%0.00%0.00%0.00%
Dividend Yield--0.58%0.53%0.09%1.46%1.05%0.09%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)218.17
(-) Cash Dividends Paid (M)57.05
(=) Cash Retained (M)161.12
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)43.6327.2716.36
Cash Retained (M)161.12161.12161.12
(-) Cash Required (M)-43.63-27.27-16.36
(=) Excess Retained (M)117.49133.85144.76
(/) Shares Outstanding (M)445.84445.84445.84
(=) Excess Retained per Share0.260.300.32
LTM Dividend per Share0.130.130.13
(+) Excess Retained per Share0.260.300.32
(=) Adjusted Dividend0.390.430.45
WACC / Discount Rate1.84%1.84%1.84%
Growth Rate5.50%6.50%7.50%
Fair Value$82.60$91.20$97.32
Upside / Downside686.68%768.58%826.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)218.17232.35247.45263.54280.67298.91307.88
Payout Ratio26.15%38.92%51.69%64.46%77.23%90.00%92.50%
Projected Dividends (M)57.0590.43127.91169.87216.76269.02284.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.84%1.84%1.84%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)87.9688.7989.63
Year 2 PV (M)121.02123.33125.65
Year 3 PV (M)156.35160.84165.41
Year 4 PV (M)194.06201.52209.20
Year 5 PV (M)234.27245.59257.34
PV of Terminal Value (M)24,800.5625,998.4327,242.15
Equity Value (M)25,594.2226,818.5028,089.38
Shares Outstanding (M)445.84445.84445.84
Fair Value$57.41$60.15$63.00
Upside / Downside446.73%472.88%500.03%

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%