Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SEC Electric Machinery Co., Ltd. (603988.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$4.84 - $15.74$7.85
Multi-Stage$16.21 - $17.90$17.04
Blended Fair Value$12.44
Current Price$28.09
Upside-55.70%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-31.05%0.00%0.060.070.060.940.490.410.200.050.060.07
YoY Growth---8.81%16.46%-93.58%89.25%20.78%108.45%262.00%-11.76%-15.00%0.00%
Dividend Yield--0.33%0.74%0.58%9.13%2.98%4.74%1.57%0.33%0.26%0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)42.51
(-) Cash Dividends Paid (M)10.08
(=) Cash Retained (M)32.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)8.505.313.19
Cash Retained (M)32.4332.4332.43
(-) Cash Required (M)-8.50-5.31-3.19
(=) Excess Retained (M)23.9327.1129.24
(/) Shares Outstanding (M)221.21221.21221.21
(=) Excess Retained per Share0.110.120.13
LTM Dividend per Share0.050.050.05
(+) Excess Retained per Share0.110.120.13
(=) Adjusted Dividend0.150.170.18
WACC / Discount Rate2.06%2.06%2.06%
Growth Rate-1.08%-0.08%0.92%
Fair Value$4.84$7.85$15.74
Upside / Downside-82.76%-72.04%-43.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)42.5142.4842.4442.4142.3842.3543.62
Payout Ratio23.72%36.97%50.23%63.49%76.74%90.00%92.50%
Projected Dividends (M)10.0815.7021.3226.9332.5238.1140.35

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.06%2.06%2.06%
Growth Rate-1.08%-0.08%0.92%
Year 1 PV (M)15.2315.3915.54
Year 2 PV (M)20.0620.4720.88
Year 3 PV (M)24.5725.3226.09
Year 4 PV (M)28.7929.9731.19
Year 5 PV (M)32.7234.4136.17
PV of Terminal Value (M)3,464.213,642.893,828.85
Equity Value (M)3,585.593,768.453,958.72
Shares Outstanding (M)221.21221.21221.21
Fair Value$16.21$17.04$17.90
Upside / Downside-42.30%-39.35%-36.29%

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%