Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fujian Longxi Bearing (Group) Co., Ltd (600592.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$32.33 - $38.09$35.70
Multi-Stage$23.03 - $25.26$24.12
Blended Fair Value$29.91
Current Price$26.98
Upside10.86%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.44%-0.69%0.140.020.160.140.140.120.120.120.110.12
YoY Growth--535.32%-86.43%17.86%1.03%9.87%0.05%0.57%9.09%-3.89%-21.64%
Dividend Yield--0.77%0.21%2.06%1.48%1.31%0.88%1.24%1.40%0.58%1.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)76.66
(-) Cash Dividends Paid (M)53.14
(=) Cash Retained (M)23.52
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15.339.585.75
Cash Retained (M)23.5223.5223.52
(-) Cash Required (M)-15.33-9.58-5.75
(=) Excess Retained (M)8.1913.9417.77
(/) Shares Outstanding (M)400.23400.23400.23
(=) Excess Retained per Share0.020.030.04
LTM Dividend per Share0.130.130.13
(+) Excess Retained per Share0.020.030.04
(=) Adjusted Dividend0.150.170.18
WACC / Discount Rate1.50%1.50%1.50%
Growth Rate5.50%6.50%7.50%
Fair Value$32.33$35.70$38.09
Upside / Downside19.84%32.31%41.19%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)76.6681.6486.9592.6098.62105.03108.18
Payout Ratio69.32%73.45%77.59%81.73%85.86%90.00%92.50%
Projected Dividends (M)53.1459.9767.4675.6884.6894.53100.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.50%1.50%1.50%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)58.5359.0859.64
Year 2 PV (M)64.2665.4966.72
Year 3 PV (M)70.3672.3874.44
Year 4 PV (M)76.8479.7982.83
Year 5 PV (M)83.7187.7691.95
PV of Terminal Value (M)8,861.989,290.029,734.43
Equity Value (M)9,215.689,654.5110,110.02
Shares Outstanding (M)400.23400.23400.23
Fair Value$23.03$24.12$25.26
Upside / Downside-14.65%-10.59%-6.37%

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%