Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenzhen Mason Technologies Co.,Ltd (002654.SZ)

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

Valuation Snapshot

Stable Growth$10.95 - $12.91$12.10
Multi-Stage$6.94 - $7.64$7.29
Blended Fair Value$9.69
Current Price$15.97
Upside-39.31%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.41%8.29%0.040.000.050.050.060.050.050.040.010.01
YoY Growth--5,377.02%-98.64%1.83%-17.67%27.44%-12.53%35.06%173.58%37.53%-37.50%
Dividend Yield--0.30%0.01%0.86%1.17%1.71%1.12%1.05%0.57%0.13%0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)57.21
(-) Cash Dividends Paid (M)41.52
(=) Cash Retained (M)15.69
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11.447.154.29
Cash Retained (M)15.6915.6915.69
(-) Cash Required (M)-11.44-7.15-4.29
(=) Excess Retained (M)4.258.5411.40
(/) Shares Outstanding (M)845.04845.04845.04
(=) Excess Retained per Share0.010.010.01
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.010.010.01
(=) Adjusted Dividend0.050.060.06
WACC / Discount Rate0.49%0.49%0.49%
Growth Rate1.12%2.12%3.12%
Fair Value$10.95$12.10$12.91
Upside / Downside-31.42%-24.25%-19.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)57.2158.4259.6660.9262.2163.5365.44
Payout Ratio72.58%76.06%79.55%83.03%86.52%90.00%92.50%
Projected Dividends (M)41.5244.4347.4550.5853.8257.1860.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.49%0.49%0.49%
Growth Rate1.12%2.12%3.12%
Year 1 PV (M)43.7944.2244.65
Year 2 PV (M)46.0847.0047.92
Year 3 PV (M)48.4049.8551.33
Year 4 PV (M)50.7552.7954.89
Year 5 PV (M)53.1355.8158.59
PV of Terminal Value (M)5,624.005,907.646,202.62
Equity Value (M)5,866.146,157.306,460.00
Shares Outstanding (M)845.04845.04845.04
Fair Value$6.94$7.29$7.64
Upside / Downside-56.53%-54.37%-52.13%

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%