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

Fujian Longking Co., Ltd. (600388.SS)

Company Dividend Discount ModelIndustry: Industrial - Pollution & Treatment ControlsSector: Industrials

Valuation Snapshot

Stable Growth$18.16 - $47.78$27.70
Multi-Stage$19.18 - $21.02$20.08
Blended Fair Value$23.89
Current Price$15.09
Upside58.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.94%5.48%0.270.250.320.260.260.310.260.210.190.17
YoY Growth--6.59%-22.62%22.94%0.77%-15.71%18.84%22.34%14.03%10.77%7.82%
Dividend Yield--2.12%1.95%1.83%2.47%2.69%3.41%1.98%1.45%1.46%1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)963.34
(-) Cash Dividends Paid (M)412.11
(=) Cash Retained (M)551.24
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)192.67120.4272.25
Cash Retained (M)551.24551.24551.24
(-) Cash Required (M)-192.67-120.42-72.25
(=) Excess Retained (M)358.57430.82478.99
(/) Shares Outstanding (M)1,209.411,209.411,209.41
(=) Excess Retained per Share0.300.360.40
LTM Dividend per Share0.340.340.34
(+) Excess Retained per Share0.300.360.40
(=) Adjusted Dividend0.640.700.74
WACC / Discount Rate6.84%6.84%6.84%
Growth Rate3.21%4.21%5.21%
Fair Value$18.16$27.70$47.78
Upside / Downside20.32%83.55%216.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)963.341,003.951,046.261,090.361,136.311,184.211,219.73
Payout Ratio42.78%52.22%61.67%71.11%80.56%90.00%92.50%
Projected Dividends (M)412.11524.29645.20775.37915.371,065.781,128.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.84%6.84%6.84%
Growth Rate3.21%4.21%5.21%
Year 1 PV (M)486.03490.74495.45
Year 2 PV (M)554.47565.26576.16
Year 3 PV (M)617.70635.83654.31
Year 4 PV (M)676.01702.60729.95
Year 5 PV (M)729.66765.70803.15
PV of Terminal Value (M)20,130.3721,124.6222,157.77
Equity Value (M)23,194.2424,284.7425,416.79
Shares Outstanding (M)1,209.411,209.411,209.41
Fair Value$19.18$20.08$21.02
Upside / Downside27.09%33.07%39.27%

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%