Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sunny Optical Technology (Group) Company Limited (0Z4I.L)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$278.90 - $851.90$797.81
Multi-Stage$423.18 - $467.61$444.95
Blended Fair Value$621.38
Current Price$63.26
Upside882.26%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-18.19%5.57%0.210.470.970.910.730.570.670.290.210.16
YoY Growth---55.86%-51.15%7.26%23.93%27.84%-14.08%127.93%39.42%34.19%28.10%
Dividend Yield--0.32%0.77%1.18%0.45%0.51%0.47%1.09%0.32%0.69%1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,007.99
(-) Cash Dividends Paid (M)773.79
(=) Cash Retained (M)4,234.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,001.60626.00375.60
Cash Retained (M)4,234.204,234.204,234.20
(-) Cash Required (M)-1,001.60-626.00-375.60
(=) Excess Retained (M)3,232.603,608.203,858.60
(/) Shares Outstanding (M)1,090.091,090.091,090.09
(=) Excess Retained per Share2.973.313.54
LTM Dividend per Share0.710.710.71
(+) Excess Retained per Share2.973.313.54
(=) Adjusted Dividend3.684.024.25
WACC / Discount Rate-0.47%-0.47%-0.47%
Growth Rate-1.77%-0.77%0.23%
Fair Value$278.90$797.81$851.90
Upside / Downside340.88%1,161.16%1,246.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,007.994,969.654,931.614,893.864,856.394,819.214,963.79
Payout Ratio15.45%30.36%45.27%60.18%75.09%90.00%92.50%
Projected Dividends (M)773.791,508.832,232.582,945.153,646.684,337.294,591.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.47%-0.47%-0.47%
Growth Rate-1.77%-0.77%0.23%
Year 1 PV (M)1,500.701,515.981,531.25
Year 2 PV (M)2,208.562,253.762,299.41
Year 3 PV (M)2,897.762,987.163,078.38
Year 4 PV (M)3,568.663,716.203,868.28
Year 5 PV (M)4,221.614,440.904,669.22
PV of Terminal Value (M)446,904.43470,119.10494,288.63
Equity Value (M)461,301.72485,033.10509,735.16
Shares Outstanding (M)1,090.091,090.091,090.09
Fair Value$423.18$444.95$467.61
Upside / Downside568.95%603.36%639.18%

High-Yield Dividend Screener

« Prev Page 36 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603317.SSSichuan Teway Food Group Co.,Ltd4.37%$0.5599.52%
ATRUST.ATAlpha Trust Mutual Fund and Alternative Investment Fund Management S.A.4.37%$0.5666.75%
BAM-R.BKBangkok Commercial Asset Management Public Company Limited4.37%$0.3550.66%
BPP-R.BKBanpu Power Public Company Limited4.37%$0.5585.50%
CRR-UN.TOCrombie Real Estate Investment Trust4.37%$0.6776.03%
U14.SIUOL Group Limited4.37%$0.3828.25%
016710.KSDaesung Holdings Co., Ltd.4.36%$368.1823.51%
093050.KSLF Corp.4.36%$772.5624.62%
600285.SSHenan Lingrui Pharmaceutical Co., Ltd.4.36%$0.9064.11%
EMAARDEV.AEEmaar Development PJSC4.36%$0.6827.01%
EN.PABouygues S.A.4.36%$1.9772.18%
HWX.TOHeadwater Exploration Inc.4.36%$0.4257.78%
PIRC.MIPirelli & C. S.p.A.4.36%$0.2651.67%
ZWACK.BDZwack Unicum Nyrt.4.36%$1,500.0088.31%
000531.SZGuangzhou Hengyun Enterprises Holding Ltd4.35%$0.2868.19%
000538.SZYunnan Baiyao Group Co.,Ltd4.35%$2.4784.67%
4792.TYAMADA Consulting Group Co.,Ltd.4.35%$76.8861.51%
603165.SSZhejiang Rongsheng Environmental Protection Paper Joint Stock Co., Ltd.4.35%$0.5573.83%
SBFG3.SAGrupo SBF S.A.4.35%$0.5537.97%
000240.KSHankook & Company Co., Ltd.4.34%$1,090.2033.39%
WCP.TOWhitecap Resources Inc.4.34%$0.5168.17%
8595.TJAFCO Group Co., Ltd.4.33%$104.3181.02%
ADW-A.TOAndrew Peller Limited4.33%$0.2364.87%
ITRNIturan Location and Control Ltd.4.33%$1.8464.72%
MRG-UN.TOMorguard North American Residential Real Estate Investment Trust4.33%$0.7528.03%
SYNEX-R.BKSynnex (Thailand) Public Company Limited4.33%$0.4353.70%
002275.SZGuilin Sanjin Pharmaceutical Co., Ltd.4.32%$0.6168.51%
091700.KQPartron Co., Ltd.4.32%$299.9351.71%
000333.SZMidea Group Co., Ltd.4.31%$3.3757.37%
002460.KSHS Hwasung Co., Ltd.4.31%$499.9314.25%
002833.SZGuangzhou KDT Machinery Co.,Ltd.4.31%$0.7074.51%
1050.HKKarrie International Holdings Limited4.31%$0.1159.43%
2763.TFTGroup Co., Ltd.4.31%$55.3330.88%
SB1NO.OLSpareBank 1 Sørøst-Norge4.31%$8.5049.18%
018250.KSAekyung Industrial Co., Ltd.4.30%$579.5745.50%
300441.SZNingbo BaoSi Energy Equipment Co., Ltd.4.30%$0.3272.05%
4042.TTosoh Corporation4.30%$101.0478.91%
4261.SRTheeb Rent A Car Company4.30%$1.6436.96%
AVIA.JKPT Avia Avian Tbk4.30%$22.3878.99%
PREVA.ASValue8 N.V.4.30%$0.2111.56%
SONYN.MXSony Group Corporation4.30%$20.0110.30%
SYMC.BKSymphony Communication Public Company Limited4.30%$0.1542.26%
TOA.BKTOA Paint (Thailand) Public Company Limited4.30%$0.5846.29%
2546.TWKedge Construction Co., Ltd.4.29%$3.6945.15%
267290.KSKyungdong City Gas Co., Ltd4.29%$875.0617.76%
601168.SSWestern Mining Co.,Ltd.4.29%$1.1989.92%
INH.DEINDUS Holding AG4.29%$1.2259.56%
OSP-R.BKOsotspa Public Company Limited4.29%$0.6959.37%
PE1.AXPengana Private Equity Trust4.29%$0.0632.51%
003540.KSDaishin Securities Co., Ltd.4.28%$1,158.7444.30%