Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd. (603267.SS)

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

Valuation Snapshot

Stable Growth$181.43 - $213.77$200.33
Multi-Stage$144.52 - $158.67$151.46
Blended Fair Value$175.89
Current Price$58.66
Upside199.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.55%17.54%0.390.440.460.410.020.400.050.160.330.42
YoY Growth---11.86%-4.21%12.12%1,671.58%-94.20%685.87%-67.98%-52.41%-21.23%448.81%
Dividend Yield--0.75%1.25%0.59%0.32%0.02%1.19%0.24%0.76%1.59%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)248.73
(-) Cash Dividends Paid (M)42.85
(=) Cash Retained (M)205.88
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)49.7531.0918.65
Cash Retained (M)205.88205.88205.88
(-) Cash Required (M)-49.75-31.09-18.65
(=) Excess Retained (M)156.13174.79187.22
(/) Shares Outstanding (M)230.73230.73230.73
(=) Excess Retained per Share0.680.760.81
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share0.680.760.81
(=) Adjusted Dividend0.860.941.00
WACC / Discount Rate-1.19%-1.19%-1.19%
Growth Rate5.19%6.19%7.19%
Fair Value$181.43$200.33$213.77
Upside / Downside209.29%241.50%264.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)248.73264.12280.45297.80316.22335.78345.86
Payout Ratio17.23%31.78%46.34%60.89%75.45%90.00%92.50%
Projected Dividends (M)42.8583.94129.95181.33238.58302.20319.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.19%-1.19%-1.19%
Growth Rate5.19%6.19%7.19%
Year 1 PV (M)84.1684.9685.76
Year 2 PV (M)130.61133.11135.63
Year 3 PV (M)182.72187.98193.34
Year 4 PV (M)241.01250.30259.87
Year 5 PV (M)306.06320.89336.28
PV of Terminal Value (M)32,399.6333,969.3135,599.25
Equity Value (M)33,344.1934,946.5536,610.12
Shares Outstanding (M)230.73230.73230.73
Fair Value$144.52$151.46$158.67
Upside / Downside146.37%158.21%170.50%

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%