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

Hongfa Technology Co., Ltd. (600885.SS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$206.53 - $243.33$228.03
Multi-Stage$138.77 - $152.29$145.40
Blended Fair Value$186.72
Current Price$26.36
Upside608.33%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.76%33.38%0.330.250.210.170.140.140.140.090.070.11
YoY Growth--29.38%18.34%26.18%17.24%0.00%1.50%60.00%25.00%-33.33%481.27%
Dividend Yield--1.24%1.35%0.92%0.70%0.57%1.02%0.99%0.58%0.53%1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,831.34
(-) Cash Dividends Paid (M)585.59
(=) Cash Retained (M)1,245.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)366.27228.92137.35
Cash Retained (M)1,245.761,245.761,245.76
(-) Cash Required (M)-366.27-228.92-137.35
(=) Excess Retained (M)879.491,016.841,108.41
(/) Shares Outstanding (M)1,496.791,496.791,496.79
(=) Excess Retained per Share0.590.680.74
LTM Dividend per Share0.390.390.39
(+) Excess Retained per Share0.590.680.74
(=) Adjusted Dividend0.981.071.13
WACC / Discount Rate2.56%2.56%2.56%
Growth Rate5.50%6.50%7.50%
Fair Value$206.53$228.03$243.33
Upside / Downside683.49%765.07%823.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,831.341,950.382,077.152,212.172,355.962,509.102,584.37
Payout Ratio31.98%43.58%55.19%66.79%78.40%90.00%92.50%
Projected Dividends (M)585.59849.991,146.291,477.511,846.962,258.192,390.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.56%2.56%2.56%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)821.00828.78836.57
Year 2 PV (M)1,069.441,089.811,110.37
Year 3 PV (M)1,331.451,369.671,408.62
Year 4 PV (M)1,607.621,669.441,733.03
Year 5 PV (M)1,898.531,990.232,085.44
PV of Terminal Value (M)200,980.22210,687.64220,766.59
Equity Value (M)207,708.26217,635.58227,940.62
Shares Outstanding (M)1,496.791,496.791,496.79
Fair Value$138.77$145.40$152.29
Upside / Downside426.44%451.60%477.72%

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%