Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Contemporary Amperex Technology Co., Limited (300750.SZ)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$2,426.85 - $2,859.24$2,679.53
Multi-Stage$1,611.94 - $1,768.75$1,688.88
Blended Fair Value$2,184.20
Current Price$402.00
Upside443.33%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS113.30%135.85%5.701.390.360.130.110.130.050.020.010.02
YoY Growth--311.25%286.34%185.07%14.85%-15.13%165.27%164.85%51.96%-22.73%1,362.22%
Dividend Yield--2.25%0.70%0.16%0.04%0.06%0.19%0.10%0.09%0.06%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)63,804.80
(-) Cash Dividends Paid (M)27,562.34
(=) Cash Retained (M)36,242.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12,760.967,975.604,785.36
Cash Retained (M)36,242.4636,242.4636,242.46
(-) Cash Required (M)-12,760.96-7,975.60-4,785.36
(=) Excess Retained (M)23,481.5028,266.8631,457.10
(/) Shares Outstanding (M)4,437.964,437.964,437.96
(=) Excess Retained per Share5.296.377.09
LTM Dividend per Share6.216.216.21
(+) Excess Retained per Share5.296.377.09
(=) Adjusted Dividend11.5012.5813.30
WACC / Discount Rate2.84%2.84%2.84%
Growth Rate5.50%6.50%7.50%
Fair Value$2,426.85$2,679.53$2,859.24
Upside / Downside503.69%566.55%611.25%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)63,804.8067,952.1172,369.0077,072.9882,082.7287,418.1090,040.64
Payout Ratio43.20%52.56%61.92%71.28%80.64%90.00%92.50%
Projected Dividends (M)27,562.3435,714.4944,809.9854,936.9866,191.1778,676.2983,287.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.84%2.84%2.84%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)34,401.6434,727.7235,053.80
Year 2 PV (M)41,576.1242,368.0343,167.41
Year 3 PV (M)49,098.5450,507.9951,944.15
Year 4 PV (M)56,982.1159,173.4861,427.46
Year 5 PV (M)65,240.4568,391.5971,663.33
PV of Terminal Value (M)6,906,426.917,240,009.917,586,359.92
Equity Value (M)7,153,725.777,495,178.717,849,616.06
Shares Outstanding (M)4,437.964,437.964,437.96
Fair Value$1,611.94$1,688.88$1,768.75
Upside / Downside300.98%320.12%339.99%

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%