Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Fenglong Electric Co., Ltd. (002931.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$20.78 - $24.48$22.94
Multi-Stage$13.92 - $15.28$14.59
Blended Fair Value$18.77
Current Price$15.36
Upside22.17%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.14%10.24%0.120.010.100.110.070.090.000.010.190.06
YoY Growth--755.02%-85.94%-6.64%60.00%-25.00%0.00%-100.00%-96.38%209.11%33.23%
Dividend Yield--0.72%0.09%0.86%0.94%0.62%0.84%0.00%0.08%2.34%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)24.93
(-) Cash Dividends Paid (M)24.14
(=) Cash Retained (M)0.79
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4.993.121.87
Cash Retained (M)0.790.790.79
(-) Cash Required (M)-4.99-3.12-1.87
(=) Excess Retained (M)-4.19-2.33-1.08
(/) Shares Outstanding (M)199.90199.90199.90
(=) Excess Retained per Share-0.02-0.01-0.01
LTM Dividend per Share0.120.120.12
(+) Excess Retained per Share-0.02-0.01-0.01
(=) Adjusted Dividend0.100.110.12
WACC / Discount Rate1.81%1.81%1.81%
Growth Rate4.14%5.14%6.14%
Fair Value$20.78$22.94$24.48
Upside / Downside35.26%49.36%59.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)24.9326.2127.5528.9730.4632.0232.98
Payout Ratio96.83%95.46%94.10%92.73%91.37%90.00%92.50%
Projected Dividends (M)24.1425.0225.9326.8627.8328.8230.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.81%1.81%1.81%
Growth Rate4.14%5.14%6.14%
Year 1 PV (M)24.3424.5724.81
Year 2 PV (M)24.5425.0125.49
Year 3 PV (M)24.7425.4626.19
Year 4 PV (M)24.9325.9026.90
Year 5 PV (M)25.1226.3527.62
PV of Terminal Value (M)2,659.042,789.182,924.37
Equity Value (M)2,782.702,916.473,055.38
Shares Outstanding (M)199.90199.90199.90
Fair Value$13.92$14.59$15.28
Upside / Downside-9.37%-5.02%-0.49%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%