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$231.59 - $851.90$713.70
Multi-Stage$417.65 - $461.50$439.14
Blended Fair Value$576.42
Current Price$63.26
Upside811.19%
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-0.21%-0.21%-0.21%
Growth Rate-1.77%-0.77%0.23%
Fair Value$231.59$713.70$851.90
Upside / Downside266.10%1,028.20%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-0.21%-0.21%-0.21%
Growth Rate-1.77%-0.77%0.23%
Year 1 PV (M)1,496.721,511.961,527.19
Year 2 PV (M)2,196.872,241.832,287.24
Year 3 PV (M)2,874.792,963.483,053.97
Year 4 PV (M)3,530.983,676.973,827.44
Year 5 PV (M)4,165.984,382.384,607.68
PV of Terminal Value (M)441,014.75463,923.49487,774.49
Equity Value (M)455,280.09478,700.10503,078.02
Shares Outstanding (M)1,090.091,090.091,090.09
Fair Value$417.65$439.14$461.50
Upside / Downside560.22%594.18%629.53%

High-Yield Dividend Screener

« Prev Page 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%