Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Allfavor Intelligent Circuits Technology CO.,Ltd (300964.SZ)

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

Valuation Snapshot

Stable Growth$43.16 - $85.69$80.25
Multi-Stage$43.71 - $48.30$45.96
Blended Fair Value$63.10
Current Price$43.45
Upside45.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162014
DPS0.29%0.00%0.400.000.300.000.000.400.140.010.000.01
YoY Growth--318,879.30%-99.96%10,557.75%60.95%-99.56%186.38%1,384.53%167.05%-62.67%0.00%
Dividend Yield--1.01%0.00%0.54%0.01%0.00%0.58%0.00%0.00%0.01%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)35.64
(-) Cash Dividends Paid (M)8.32
(=) Cash Retained (M)27.33
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7.134.462.67
Cash Retained (M)27.3327.3327.33
(-) Cash Required (M)-7.13-4.46-2.67
(=) Excess Retained (M)20.2022.8724.65
(/) Shares Outstanding (M)76.9676.9676.96
(=) Excess Retained per Share0.260.300.32
LTM Dividend per Share0.110.110.11
(+) Excess Retained per Share0.260.300.32
(=) Adjusted Dividend0.370.410.43
WACC / Discount Rate-1.16%-1.16%-1.16%
Growth Rate-2.00%-1.00%0.00%
Fair Value$43.16$80.25$85.69
Upside / Downside-0.67%84.69%97.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)35.6435.2934.9434.5934.2433.9034.91
Payout Ratio23.33%36.67%50.00%63.33%76.67%90.00%92.50%
Projected Dividends (M)8.3212.9417.4721.9026.2530.5132.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.16%-1.16%-1.16%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)12.9613.0913.22
Year 2 PV (M)17.5217.8818.24
Year 3 PV (M)22.0022.6823.38
Year 4 PV (M)26.4127.5028.63
Year 5 PV (M)30.7432.3434.01
PV of Terminal Value (M)3,253.973,423.413,599.84
Equity Value (M)3,363.603,536.913,717.32
Shares Outstanding (M)76.9676.9676.96
Fair Value$43.71$45.96$48.30
Upside / Downside0.59%5.78%11.17%

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%