Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Landai Technology Group Corp., Ltd. (002765.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$49.50 - $58.32$54.65
Multi-Stage$39.69 - $43.56$41.59
Blended Fair Value$48.12
Current Price$14.24
Upside237.93%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.53%-8.26%0.040.090.080.040.030.020.050.050.100.09
YoY Growth---53.60%4.53%91.97%56.22%24.02%-57.87%-1.15%-44.44%3.18%-1.93%
Dividend Yield--0.28%1.64%1.05%0.59%0.58%0.53%0.67%0.59%0.63%0.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)191.21
(-) Cash Dividends Paid (M)52.05
(=) Cash Retained (M)139.16
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)38.2423.9014.34
Cash Retained (M)139.16139.16139.16
(-) Cash Required (M)-38.24-23.90-14.34
(=) Excess Retained (M)100.92115.26124.82
(/) Shares Outstanding (M)652.09652.09652.09
(=) Excess Retained per Share0.150.180.19
LTM Dividend per Share0.080.080.08
(+) Excess Retained per Share0.150.180.19
(=) Adjusted Dividend0.230.260.27
WACC / Discount Rate-1.06%-1.06%-1.06%
Growth Rate5.50%6.50%7.50%
Fair Value$49.50$54.65$58.32
Upside / Downside247.59%283.78%309.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)191.21203.64216.88230.97245.99261.98269.83
Payout Ratio27.22%39.78%52.33%64.89%77.44%90.00%92.50%
Projected Dividends (M)52.0581.00113.50149.87190.50235.78249.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.06%-1.06%-1.06%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)81.1081.8682.63
Year 2 PV (M)113.77115.93118.12
Year 3 PV (M)150.41154.73159.13
Year 4 PV (M)191.41198.78206.35
Year 5 PV (M)237.19248.65260.54
PV of Terminal Value (M)25,109.3126,322.1027,581.31
Equity Value (M)25,883.1927,122.0528,408.08
Shares Outstanding (M)652.09652.09652.09
Fair Value$39.69$41.59$43.56
Upside / Downside178.74%192.08%205.93%

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%