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

Ticker

Industry

Sector

Hangzhou Jizhi Mechatronic Co., Ltd. (300553.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$3.05 - $4.49$3.74
Multi-Stage$4.30 - $4.72$4.51
Blended Fair Value$4.13
Current Price$38.64
Upside-89.32%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.31%-6.24%0.100.100.020.100.000.100.120.120.100.10
YoY Growth---6.21%370.45%-77.69%0.00%-100.00%-20.00%0.00%19.05%0.00%-44.00%
Dividend Yield--0.30%0.43%0.06%0.50%0.00%0.48%0.56%0.54%0.23%0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)37.25
(-) Cash Dividends Paid (M)3.77
(=) Cash Retained (M)33.48
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7.454.662.79
Cash Retained (M)33.4833.4833.48
(-) Cash Required (M)-7.45-4.66-2.79
(=) Excess Retained (M)26.0328.8230.69
(/) Shares Outstanding (M)96.8596.8596.85
(=) Excess Retained per Share0.270.300.32
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.270.300.32
(=) Adjusted Dividend0.310.340.36
WACC / Discount Rate9.47%9.47%9.47%
Growth Rate-0.56%0.44%1.44%
Fair Value$3.05$3.74$4.49
Upside / Downside-92.10%-90.31%-88.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)37.2537.4237.5837.7537.9238.0939.23
Payout Ratio10.13%26.10%42.08%58.05%74.03%90.00%92.50%
Projected Dividends (M)3.779.7715.8121.9128.0734.2836.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.47%9.47%9.47%
Growth Rate-0.56%0.44%1.44%
Year 1 PV (M)8.838.929.01
Year 2 PV (M)12.9313.2013.46
Year 3 PV (M)16.2116.7017.21
Year 4 PV (M)18.7819.5420.33
Year 5 PV (M)20.7421.8022.91
PV of Terminal Value (M)339.04356.43374.53
Equity Value (M)416.52436.59457.44
Shares Outstanding (M)96.8596.8596.85
Fair Value$4.30$4.51$4.72
Upside / Downside-88.87%-88.33%-87.78%

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%