Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

AUPU Intelligent Technology Corporation Limited (603551.SS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$10.31 - $18.31$13.69
Multi-Stage$18.47 - $20.27$19.35
Blended Fair Value$16.52
Current Price$12.15
Upside35.95%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS39.89%0.00%1.100.750.610.420.340.200.630.360.660.77
YoY Growth--45.80%22.80%46.05%22.90%66.67%-67.62%74.71%-44.78%-15.30%0.00%
Dividend Yield--10.36%6.89%5.33%4.53%2.83%1.16%2.89%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)295.27
(-) Cash Dividends Paid (M)208.38
(=) Cash Retained (M)86.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)59.0536.9122.15
Cash Retained (M)86.8986.8986.89
(-) Cash Required (M)-59.05-36.91-22.15
(=) Excess Retained (M)27.8449.9864.75
(/) Shares Outstanding (M)386.90386.90386.90
(=) Excess Retained per Share0.070.130.17
LTM Dividend per Share0.540.540.54
(+) Excess Retained per Share0.070.130.17
(=) Adjusted Dividend0.610.670.71
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate0.49%1.49%2.49%
Fair Value$10.31$13.69$18.31
Upside / Downside-15.16%12.64%50.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)295.27299.68304.15308.69313.30317.97327.51
Payout Ratio70.57%74.46%78.34%82.23%86.11%90.00%92.50%
Projected Dividends (M)208.38223.14238.28253.83269.80286.18302.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate0.49%1.49%2.49%
Year 1 PV (M)207.56209.63211.69
Year 2 PV (M)206.18210.30214.47
Year 3 PV (M)204.30210.46216.75
Year 4 PV (M)201.99210.16218.56
Year 5 PV (M)199.30209.42219.94
PV of Terminal Value (M)6,125.266,436.146,759.53
Equity Value (M)7,144.607,486.117,840.94
Shares Outstanding (M)386.90386.90386.90
Fair Value$18.47$19.35$20.27
Upside / Downside51.99%59.25%66.80%

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%