Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ENF Technology Co., Ltd. (102710.KQ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$579,187.34 - $682,380.82$639,490.76
Multi-Stage$859,114.27 - $943,245.84$900,392.82
Blended Fair Value$769,941.79
Current Price$55,500.00
Upside1,287.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.51%11.34%143.04150.01150.01149.70149.3899.5999.2749.5049.4649.02
YoY Growth---4.65%0.00%0.21%0.21%50.00%0.32%100.55%0.08%0.90%0.31%
Dividend Yield--0.57%0.58%0.68%0.51%0.38%0.44%0.60%0.27%0.27%0.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,019.91
(-) Cash Dividends Paid (M)3,472.32
(=) Cash Retained (M)45,547.59
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,803.986,127.493,676.49
Cash Retained (M)45,547.5945,547.5945,547.59
(-) Cash Required (M)-9,803.98-6,127.49-3,676.49
(=) Excess Retained (M)35,743.6039,420.1041,871.09
(/) Shares Outstanding (M)14.2914.2914.29
(=) Excess Retained per Share2,501.912,759.262,930.82
LTM Dividend per Share243.05243.05243.05
(+) Excess Retained per Share2,501.912,759.262,930.82
(=) Adjusted Dividend2,744.963,002.303,173.86
WACC / Discount Rate-12.63%-12.63%-12.63%
Growth Rate5.50%6.50%7.50%
Fair Value$579,187.34$639,490.76$682,380.82
Upside / Downside943.58%1,052.24%1,129.51%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,019.9152,206.2055,599.6059,213.5863,062.4667,161.5269,176.36
Payout Ratio7.08%23.67%40.25%56.83%73.42%90.00%92.50%
Projected Dividends (M)3,472.3212,355.5322,378.8933,653.0946,298.3760,445.3763,988.14

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-12.63%-12.63%-12.63%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)14,009.4314,142.2214,275.01
Year 2 PV (M)28,771.1229,319.1329,872.31
Year 3 PV (M)49,057.1450,465.3951,900.34
Year 4 PV (M)76,524.7979,467.7282,494.72
Year 5 PV (M)113,281.37118,752.91124,433.85
PV of Terminal Value (M)11,992,092.1812,571,314.7213,172,705.46
Equity Value (M)12,273,736.0312,863,462.0913,475,681.70
Shares Outstanding (M)14.2914.2914.29
Fair Value$859,114.27$900,392.82$943,245.84
Upside / Downside1,447.95%1,522.33%1,599.54%

High-Yield Dividend Screener

« Prev Page 3 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BLWBlackRock Limited Duration Income Trust11.50%$1.5893.39%
ELCEntergy Louisiana, LLC COLLATERAL TR MT11.33%$2.3457.35%
VIASPVia Renewables, Inc.11.33%$2.8849.21%
BUIBlackRock Utilities, Infrastructure & Power Opportunities Trust11.31%$2.9358.72%
JPCNuveen Preferred & Income Opportunities Fund11.24%$0.9167.43%
RILYB. Riley Financial, Inc.11.21%$0.5856.91%
PFOFlaherty & Crumrine Preferred Income Opportunity Fund Inc.11.06%$1.0543.18%
OXLCIOxford Lane Capital Corp.11.05%$2.8369.26%
USB-PSU.S. Bancorp Depositary Shares,10.98%$2.0243.68%
FLCFlaherty & Crumrine Total Return Fund Inc.10.93%$1.9242.77%
UTGReaves Utility Income Fund10.78%$4.0043.20%
CEMClearBridge MLP and Midstream Fund Inc10.77%$5.6046.76%
AIVApartment Investment and Management Company10.76%$0.6336.20%
DCFBNY Mellon Alcentra Global Credit Income 2024 Target Term Fund, Inc.10.71%$0.9942.71%
CALMCal-Maine Foods, Inc.10.70%$8.4032.04%
EMOClearBridge Energy Midstream Opportunity Fund Inc10.65%$4.7926.74%
CTRClearBridge MLP and Midstream Total Return Fund Inc.10.63%$5.0047.43%
EIMEaton Vance Municipal Bond Fund10.57%$1.0364.33%
VZAVerizon Communications, 5.9% 15 Feb 205410.57%$2.7049.90%
BPOPMPopular Capital Trust II PFD GTD 6.125%10.45%$2.6726.93%
RITMRithm Capital Corp.10.45%$1.1571.36%
IHTAInvesco High Income 2024 Target Term Fund10.33%$0.7826.82%
WUThe Western Union Company10.30%$0.9540.76%
ERHAllspring Utilities and High Income Fund10.26%$1.2231.06%
GDVThe Gabelli Dividend & Income Trust10.25%$2.8539.93%
CIIBlackRock Enhanced Capital and Income Fund, Inc.10.23%$2.3844.19%
GBDCGolub Capital BDC, Inc.10.19%$1.3897.76%
PVCMXPalm Valley Capital Fund Investor Class10.19%$1.2483.81%
AEDVXEmerging Markets Debt Fund - Investor Class9.95%$0.9476.80%
HYTBlackRock Corporate High Yield Fund, Inc.9.83%$0.8799.09%
FFCFlaherty & Crumrine Preferred Securities Income Fund Inc.9.79%$1.6337.81%
WENThe Wendy's Company9.78%$0.8082.75%
CMSACMS Energy Corporation 5.6% JRSUB NT 789.77%$2.1762.27%
HIEMiller/Howard High Income Equity Fund9.63%$1.2198.11%
NMSNuveen Minnesota Quality Municipal Income Fund9.54%$1.1237.02%
CMSCCMS Energy Corporation 5.875% J9.48%$2.1762.27%
NEE-PNNextEra Energy, Inc. Series N J9.24%$2.2170.10%
CMSDCMS Energy Corporation 5.875% Junior Subordinated Notes due 20799.20%$2.1762.27%
VFLabrdn National Municipal Income Fund9.06%$0.9334.18%
UANCVR Partners, LP8.96%$9.0975.52%
GGZThe Gabelli Global Small and Mid Cap Value Trust8.95%$1.3448.03%
SUNSSunrise Realty Trust, Inc.8.95%$0.8388.91%
PTYPIMCO Corporate & Income Opportunity Fund8.93%$1.1588.40%
ATHSAthene Holding Ltd. 7.250% Fixe8.86%$2.2214.14%
APAMArtisan Partners Asset Management Inc.8.83%$3.6697.93%
VLTInvesco High Income Trust II8.83%$0.9846.97%
VTNInvesco Trust for Investment Grade New York Municipals8.75%$1.0165.99%
JEQAbrdn Japan Equity Fund Inc8.73%$0.6943.45%
MOAltria Group, Inc.8.69%$4.9894.54%
JGGCJaguar Global Growth Corporation I8.63%$0.1563.08%