Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shijiazhuang Kelin Electric Co., Ltd. (603050.SS)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$103.06 - $121.42$113.79
Multi-Stage$78.97 - $86.68$82.75
Blended Fair Value$98.27
Current Price$18.50
Upside431.18%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS31.27%31.79%0.310.330.180.130.090.080.060.080.030.02
YoY Growth---3.45%83.18%36.51%44.74%11.56%30.56%-26.50%171.65%25.00%24.39%
Dividend Yield--2.08%1.99%2.18%2.33%1.83%1.63%1.02%1.12%0.62%0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)246.21
(-) Cash Dividends Paid (M)67.83
(=) Cash Retained (M)178.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)49.2430.7818.47
Cash Retained (M)178.39178.39178.39
(-) Cash Required (M)-49.24-30.78-18.47
(=) Excess Retained (M)129.14147.61159.92
(/) Shares Outstanding (M)403.28403.28403.28
(=) Excess Retained per Share0.320.370.40
LTM Dividend per Share0.170.170.17
(+) Excess Retained per Share0.320.370.40
(=) Adjusted Dividend0.490.530.56
WACC / Discount Rate-0.15%-0.15%-0.15%
Growth Rate5.50%6.50%7.50%
Fair Value$103.06$113.79$121.42
Upside / Downside457.06%515.05%556.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)246.21262.22279.26297.41316.74337.33347.45
Payout Ratio27.55%40.04%52.53%65.02%77.51%90.00%92.50%
Projected Dividends (M)67.83104.99146.69193.37245.51303.60321.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.15%-0.15%-0.15%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)104.15105.14106.13
Year 2 PV (M)144.37147.12149.89
Year 3 PV (M)188.80194.22199.74
Year 4 PV (M)237.79246.94256.34
Year 5 PV (M)291.72305.81320.44
PV of Terminal Value (M)30,881.8132,373.4133,922.10
Equity Value (M)31,848.6433,372.6334,954.64
Shares Outstanding (M)403.28403.28403.28
Fair Value$78.97$82.75$86.68
Upside / Downside326.88%347.31%368.51%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%