Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Qingdao TGOOD Electric Co., Ltd. (300001.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$185.10 - $218.08$204.37
Multi-Stage$121.60 - $133.48$127.43
Blended Fair Value$165.90
Current Price$27.16
Upside510.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.03%16.78%0.220.140.240.230.210.330.290.170.070.07
YoY Growth--53.11%-40.76%5.61%7.55%-36.12%14.12%71.00%141.96%-1.62%54.35%
Dividend Yield--0.90%0.72%1.36%1.22%0.83%1.70%1.25%1.27%0.43%0.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,155.66
(-) Cash Dividends Paid (M)66.94
(=) Cash Retained (M)1,088.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)231.13144.4686.67
Cash Retained (M)1,088.721,088.721,088.72
(-) Cash Required (M)-231.13-144.46-86.67
(=) Excess Retained (M)857.59944.261,002.05
(/) Shares Outstanding (M)1,053.901,053.901,053.90
(=) Excess Retained per Share0.810.900.95
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.810.900.95
(=) Adjusted Dividend0.880.961.01
WACC / Discount Rate2.92%2.92%2.92%
Growth Rate5.50%6.50%7.50%
Fair Value$185.10$204.37$218.08
Upside / Downside581.52%652.47%702.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,155.661,230.781,310.781,395.981,486.721,583.361,630.86
Payout Ratio5.79%22.63%39.48%56.32%73.16%90.00%92.50%
Projected Dividends (M)66.94278.58517.44786.181,087.661,425.021,508.55

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.92%2.92%2.92%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)268.12270.66273.21
Year 2 PV (M)479.34488.47497.68
Year 3 PV (M)700.96721.09741.59
Year 4 PV (M)933.39969.281,006.20
Year 5 PV (M)1,177.011,233.861,292.89
PV of Terminal Value (M)124,599.69130,617.91136,866.45
Equity Value (M)128,158.52134,301.27140,678.02
Shares Outstanding (M)1,053.901,053.901,053.90
Fair Value$121.60$127.43$133.48
Upside / Downside347.73%369.19%391.47%

High-Yield Dividend Screener

« Prev Page 4 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
VKQInvesco Municipal Trust8.62%$0.8469.07%
ARCCAres Capital Corporation8.61%$1.7691.56%
TPVGTriplePoint Venture Growth BDC Corp.8.52%$0.5767.26%
C-PJCitigroup Inc.8.49%$2.1326.99%
RVTRoyce Value Trust Inc.8.42%$1.3639.40%
OGNOrganon & Co.8.37%$0.6131.54%
MITTAG Mortgage Investment Trust, Inc.8.12%$0.7043.47%
CAGConagra Brands, Inc.8.06%$1.3978.70%
NOGNorthern Oil and Gas, Inc.8.02%$1.7794.64%
PAAPlains All American Pipeline, L.P.8.00%$1.4690.71%
TSLXSixth Street Specialty Lending, Inc.8.00%$1.7385.26%
ACCOACCO Brands Corporation7.90%$0.2967.00%
ETDEthan Allen Interiors Inc.7.90%$1.8197.75%
CQPCheniere Energy Partners, L.P.7.82%$4.2388.03%
UNMAUnum Group 6.250% JR NT587.69%$1.7933.52%
WRB-PHW.R. Berkley Corporation 4.125%7.68%$1.2726.69%
JHSJohn Hancock Income Securities Trust7.65%$0.8994.90%
NIDNuveen Intermediate Duration Municipal Term Fund7.59%$1.0284.59%
HWCPZHancock Whitney Corporation - 67.58%$1.7731.35%
WRB-PGW.R. Berkley Corporation 4.25%7.54%$1.2726.69%
NMTNuveen Massachusetts Quality Municipal Income Fund7.48%$0.8580.62%
LOANManhattan Bridge Capital, Inc.7.45%$0.3574.53%
OPALOPAL Fuels Inc.7.43%$0.1846.94%
ZIONLZions Bancorporation N.A. - 6.97.42%$1.8632.04%
GMTAGATX Corporation SR NT 20667.41%$1.8621.29%
IIMInvesco Value Municipal Income Trust7.41%$0.9264.33%
JMMNuveen Multi-Market Income Fund7.28%$0.4461.06%
BKEThe Buckle, Inc.7.26%$3.9196.21%
MHIPioneer Municipal High Income Fund, Inc.7.19%$0.6413.70%
ORIOld Republic International Corporation7.19%$3.1193.13%
PMFPIMCO Municipal Income Fund7.07%$0.5992.59%
RYNRayonier Inc.7.04%$1.5230.67%
DRQDril-Quip, Inc.7.02%$1.0850.37%
TRINITrinity Capital Inc. 7.875% Notes Due 20297.02%$1.7883.48%
C-PNCitigroup Capital XIII TR PFD SECS7.01%$2.1326.99%
VPVInvesco Pennsylvania Value Municipal Income Trust6.98%$0.7360.22%
VCVInvesco California Value Municipal Income Trust6.97%$0.7860.58%
EOTEaton Vance National Municipal Opportunities Trust6.96%$1.1869.84%
FLATXFidelity Latin America Fund6.92%$1.1539.63%
EGYVAALCO Energy, Inc.6.91%$0.2592.67%
NOMNuveen Missouri Quality Municipal Income Fund6.91%$0.8278.81%
UBCPUnited Bancorp, Inc.6.90%$0.9996.30%
TBCAT&T Inc. 5.625% Global Notes d6.89%$1.7255.65%
GTNGray Media, Inc.6.87%$0.3334.04%
HEPHolly Energy Partners, L.P.6.86%$1.4074.08%
AFGAmerican Financial Group, Inc.6.85%$9.2396.49%
BANFPBFC Capital Trust II PFD TR 7.20%6.85%$1.8025.72%
CFG-PDCitizens Financial Group, Inc.6.83%$1.7143.60%
RCIIRent-A-Center, Inc.6.81%$1.8279.98%
SPHSuburban Propane Partners, L.P.6.81%$1.2778.56%