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 48 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3269.TAdvance Residence Investment Corporation3.39%$5,804.0552.10%
CTZ.VNamSys Inc.3.39%$0.0556.26%
FILTRA.BOFiltra Consultants and Engineers Limited3.39%$2.4484.66%
INWI.STInwido AB (publ)3.39%$5.4860.02%
000422.SZHubei Yihua Chemical Industry Co., Ltd.3.38%$0.4872.32%
002318.SZZhejiang Jiuli Hi-Tech Metals Co., Ltd.3.38%$0.9854.31%
002533.SZGold cup Electric Apparatus Co.,Ltd.3.38%$0.4250.59%
003490.KSKorean Air Lines Co., Ltd.3.38%$750.2629.70%
600578.SSBeijing Jingneng Power Co., Ltd.3.38%$0.1733.20%
601811.SSXinhua Winshare Publishing and Media Co., Ltd.3.38%$0.4534.30%
7270.TSubaru Corporation3.38%$114.7827.17%
JHGJanus Henderson Group plc3.38%$1.6146.72%
002714.SZMuyuan Foods Co., Ltd.3.37%$1.7041.84%
019210.KQYG-1 Co., Ltd.3.37%$174.8833.83%
1954.TNippon Koei Co., Ltd.3.37%$126.0437.37%
7TEC.BOSaven Technologies Limited3.37%$1.5048.59%
8252.TMarui Group Co., Ltd.3.37%$108.4166.71%
9739.TNSW Inc.3.37%$85.1035.17%
0JMU.Ltechnotrans SE3.36%$1.1552.64%
4321.SRArabian Centres Company3.36%$0.6424.31%
600141.SSHubei Xingfa Chemicals Group Co., Ltd.3.36%$1.1683.90%
601825.SSShanghai Rural Commercial Bank Co., Ltd.3.36%$0.3124.33%
KC4.DEKONE Oyj3.36%$1.8095.42%
OTEXOpen Text Corporation3.36%$1.0755.28%
294870.KSHDC Hyundai Development Company3.35%$700.0023.41%
4212.TSekisui Jushi Corporation3.35%$71.2959.28%
B61.SIBukit Sembawang Estates Limited3.35%$0.1636.24%
CAMB.BRCampine N.V.3.35%$7.6318.23%
ELIS.PAElis S.A.3.35%$0.8033.62%
KREATE.HEKreate Group Oyj3.35%$0.4379.17%
M12.DEM1 Kliniken AG3.35%$0.6132.73%
XGR2.DECompass Group PLC3.35%$0.9061.67%
004430.KSSongwon Industrial Co., Ltd.3.34%$301.2433.59%
0N66.LATOSS Software AG3.34%$3.8280.44%
6219.TWOFull Wang International Development Co., Ltd.3.34%$0.6777.89%
9537.SRAmwaj International Company3.34%$1.0094.38%
AMATAV.BKAmata VN Public Company Limited3.34%$0.0621.41%
EOAN.DEE.on Se3.34%$0.5547.88%
030190.KQNICE Information Service Co., Ltd.3.33%$331.9538.71%
089470.KSHDC Hyundai Engineering Plastics Co., Ltd.3.33%$140.0111.49%
2373.HKBeauty Farm Medical and Health Industry Inc.3.33%$0.8841.42%
600258.SSBTG Hotels (Group) Co., Ltd.3.33%$0.5674.23%
601518.SSJilin Expressway Co., Ltd.3.33%$0.0932.60%
6584.TSanoh Industrial Co., Ltd.3.33%$28.5739.95%
6843.TWOJDV Control Valves Co., Ltd.3.33%$1.9085.01%
ARASE.ISDogu Aras Enerji Yatirimlari AS3.33%$2.3841.72%
AZA.STAvanza Bank Holding AB (publ)3.33%$11.7070.53%
BAY-R.BKBank of Ayudhya Public Company Limited3.33%$0.8720.61%
SL.MISanlorenzo S.p.A.3.33%$1.0133.16%
STNGScorpio Tankers Inc.3.33%$1.6528.37%