Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenzhen Topband Co., Ltd. (002139.SZ)

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

Valuation Snapshot

Stable Growth$74.57 - $87.85$82.33
Multi-Stage$58.22 - $63.90$61.01
Blended Fair Value$71.67
Current Price$15.65
Upside357.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.06%17.36%0.100.090.080.070.060.100.070.060.040.02
YoY Growth--12.67%13.58%13.36%9.93%-40.56%54.44%17.35%51.75%84.28%3.22%
Dividend Yield--0.64%0.90%0.59%0.61%0.55%1.88%1.10%0.74%0.62%0.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)539.68
(-) Cash Dividends Paid (M)104.82
(=) Cash Retained (M)434.86
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)107.9467.4640.48
Cash Retained (M)434.86434.86434.86
(-) Cash Required (M)-107.94-67.46-40.48
(=) Excess Retained (M)326.92367.40394.38
(/) Shares Outstanding (M)1,221.661,221.661,221.66
(=) Excess Retained per Share0.270.300.32
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.270.300.32
(=) Adjusted Dividend0.350.390.41
WACC / Discount Rate-0.55%-0.55%-0.55%
Growth Rate5.50%6.50%7.50%
Fair Value$74.57$82.33$87.85
Upside / Downside376.48%426.09%461.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)539.68574.76612.11651.90694.28739.40761.59
Payout Ratio19.42%33.54%47.65%61.77%75.88%90.00%92.50%
Projected Dividends (M)104.82192.76291.70402.67526.85665.46704.47

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.55%-0.55%-0.55%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)192.01193.83195.65
Year 2 PV (M)289.41294.92300.48
Year 3 PV (M)397.94409.37421.01
Year 4 PV (M)518.61538.56559.07
Year 5 PV (M)652.49684.00716.72
PV of Terminal Value (M)69,072.8472,409.0975,873.02
Equity Value (M)71,123.3074,529.7678,065.95
Shares Outstanding (M)1,221.661,221.661,221.66
Fair Value$58.22$61.01$63.90
Upside / Downside272.00%289.82%308.32%

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%