Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

G-bits Network Technology (Xiamen) Co., Ltd. (603444.SS)

Company Dividend Discount ModelIndustry: Electronic Gaming & MultimediaSector: Technology

Valuation Snapshot

Stable Growth$3,525.27 - $4,153.37$3,892.31
Multi-Stage$2,580.07 - $2,831.66$2,703.52
Blended Fair Value$3,297.91
Current Price$568.00
Upside480.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.28%22.64%6.4910.1429.8511.995.009.992.664.130.630.42
YoY Growth---36.04%-66.03%148.89%140.00%-49.99%275.69%-35.53%556.40%48.79%-49.87%
Dividend Yield--2.91%5.16%6.26%3.33%1.34%2.44%1.27%2.40%0.20%0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,501.55
(-) Cash Dividends Paid (M)394.66
(=) Cash Retained (M)1,106.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)300.31187.69112.62
Cash Retained (M)1,106.891,106.891,106.89
(-) Cash Required (M)-300.31-187.69-112.62
(=) Excess Retained (M)806.58919.20994.28
(/) Shares Outstanding (M)71.9071.9071.90
(=) Excess Retained per Share11.2212.7813.83
LTM Dividend per Share5.495.495.49
(+) Excess Retained per Share11.2212.7813.83
(=) Adjusted Dividend16.7118.2719.32
WACC / Discount Rate0.78%0.78%0.78%
Growth Rate5.50%6.50%7.50%
Fair Value$3,525.27$3,892.31$4,153.37
Upside / Downside520.65%585.27%631.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,501.551,599.161,703.101,813.801,931.702,057.262,118.98
Payout Ratio26.28%39.03%51.77%64.51%77.26%90.00%92.50%
Projected Dividends (M)394.66624.10881.701,170.141,492.371,851.531,960.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.78%0.78%0.78%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)613.44619.26625.07
Year 2 PV (M)851.85868.07884.45
Year 3 PV (M)1,111.231,143.131,175.63
Year 4 PV (M)1,393.031,446.601,501.71
Year 5 PV (M)1,698.791,780.841,866.03
PV of Terminal Value (M)179,835.29188,521.40197,539.95
Equity Value (M)185,503.63194,379.30203,592.84
Shares Outstanding (M)71.9071.9071.90
Fair Value$2,580.07$2,703.52$2,831.66
Upside / Downside354.24%375.97%398.53%

High-Yield Dividend Screener

« Prev Page 37 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
030200.KSKT Corporation4.28%$2,195.0057.50%
0QL7.LCompagnie Financière Tradition S.A.4.28%$12.3042.79%
603788.SSNingbo Gaofa Automotive Control System Co., Ltd.4.28%$0.7080.53%
CONCHATORO.SNViña Concha y Toro S.A.4.28%$43.5341.21%
EDHN.SWEnergiedienst Holding AG4.28%$1.6927.11%
LHPF.BKLand and Houses Freehold and Leasehold Property Fund4.28%$0.2228.94%
003816.SZCGN Power Co., Ltd.4.27%$0.1686.16%
033920.KSMuhak Co., Ltd.4.27%$390.0321.54%
0NWC.Lsecunet Security Networks AG4.27%$7.8278.31%
HAKI-B.STHAKI Safety AB (publ)4.27%$0.9165.00%
ULG.WAUltimate Games S.A.4.27%$0.5063.41%
0QQ6.LRoche Holding AG4.26%$14.3770.63%
3287.THoshino Resorts REIT, Inc.4.26%$11,118.4364.80%
4161.SRBin Dawood Holding Company4.26%$0.2086.85%
600548.SSShenzhen Expressway Corporation Limited4.26%$0.3776.64%
0F8V.LAkwel4.25%$0.3514.62%
GGPS3.SAGPS Participações e Empreendimentos S.A.4.25%$0.6869.54%
NNGF.DENational Grid plc4.25%$0.5760.16%
002352.SZS.F. Holding Co., Ltd.4.24%$1.6375.31%
075180.KSSaeron Automotive Corporation4.24%$139.9669.90%
3052.TWApex Science & Engineering Corp.4.24%$0.5142.05%
600874.SSTianjin Capital Environmental Protection Group Company Limited4.24%$0.2547.55%
603277.SSYindu Kitchen Equipment Co., Ltd4.24%$0.7181.68%
6436.TAmano Corporation4.24%$178.4472.65%
IFI.WAIfirma S.A.4.24%$1.4070.58%
INA.AXIngenia Communities Group4.24%$0.2263.81%
000685.SZZhongshan Public Utilities Group Co.,Ltd.4.23%$0.4952.11%
BRAV.STBravida Holding AB (publ)4.23%$3.7466.06%
DBG.PADerichebourg S.A.4.23%$0.2922.71%
EZZ.AXEZZ Life Science Holdings Limited4.23%$0.0621.17%
INTB3.SAIntelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira4.23%$0.4933.98%
078000.KSTelcoware Co.,Ltd.4.22%$636.2960.41%
0QQY.LMobimo Holding AG4.22%$10.1529.78%
2337.HKUnited Strength Power Holdings Limited4.22%$0.0729.24%
284740.KSCUCKOO Homesys Co., Ltd4.22%$1,000.3319.58%
603195.SSGoneo Group Co., Ltd.4.22%$1.7277.84%
8972.TKDX Realty Investment Corporation4.22%$7,423.1334.15%
ALOS3.SAAllos S.A.4.22%$1.2081.15%
VVL.OLVoss Veksel- og Landmandsbank ASA4.22%$17.0543.31%
600361.SSInnovation New Material Technology Co., Ltd. Class A4.21%$0.1877.50%
603008.SSXilinmen Furniture Co.,Ltd4.21%$0.8692.46%
PJAA.JKPT Pembangunan Jaya Ancol Tbk4.21%$24.0027.50%
SPC.BKSaha Pathanapibul Public Company Limited4.21%$2.4230.73%
603365.SSShanghai Shuixing Home Textile Co., Ltd.4.20%$0.8864.58%
6275.TWOYen Sun Technology Corporation4.20%$2.2581.25%
CULTIBAB.MXOrganización Cultiba, S.A.B. de C.V.4.20%$0.5024.67%
HEID.SWHeidelbergCement AG4.20%$3.3031.09%
002597.SZAnhui Jinhe Industrial Co.,Ltd.4.19%$0.8788.56%
003780.KSChin Yang Industry Co., Ltd.4.19%$281.3537.66%
CWC.DECEWE Stiftung & Co. KGaA4.19%$4.2753.25%