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

XGD Inc. (300130.SZ)

Company Dividend Discount ModelIndustry: Business Equipment & SuppliesSector: Industrials

Valuation Snapshot

Stable Growth$103.34 - $121.75$114.10
Multi-Stage$72.00 - $78.99$75.43
Blended Fair Value$94.76
Current Price$27.64
Upside242.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS50.43%45.57%0.870.210.030.240.240.110.460.090.060.01
YoY Growth--310.18%693.63%-89.00%-0.09%115.41%-75.47%437.18%45.66%477.73%-50.00%
Dividend Yield--4.32%0.96%0.15%1.55%2.38%0.83%2.52%0.54%0.45%0.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)344.50
(-) Cash Dividends Paid (M)226.83
(=) Cash Retained (M)117.67
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)68.9043.0625.84
Cash Retained (M)117.67117.67117.67
(-) Cash Required (M)-68.90-43.06-25.84
(=) Excess Retained (M)48.7774.6091.83
(/) Shares Outstanding (M)562.72562.72562.72
(=) Excess Retained per Share0.090.130.16
LTM Dividend per Share0.400.400.40
(+) Excess Retained per Share0.090.130.16
(=) Adjusted Dividend0.490.540.57
WACC / Discount Rate1.94%1.94%1.94%
Growth Rate5.50%6.50%7.50%
Fair Value$103.34$114.10$121.75
Upside / Downside273.88%312.81%340.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)344.50366.89390.74416.14443.19472.00486.15
Payout Ratio65.84%70.68%75.51%80.34%85.17%90.00%92.50%
Projected Dividends (M)226.83259.30295.03334.32377.46424.80449.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.94%1.94%1.94%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)251.99254.37256.76
Year 2 PV (M)278.62283.92289.28
Year 3 PV (M)306.80315.61324.58
Year 4 PV (M)336.62349.56362.88
Year 5 PV (M)368.14385.93404.39
PV of Terminal Value (M)38,972.1140,854.4842,808.89
Equity Value (M)40,514.2842,443.8844,446.79
Shares Outstanding (M)562.72562.72562.72
Fair Value$72.00$75.43$78.99
Upside / Downside160.48%172.89%185.77%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%