Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Offcn Education Technology Co., Ltd. (002607.SZ)

Company Dividend Discount ModelIndustry: Education & Training ServicesSector: Consumer Defensive

Valuation Snapshot

Stable Growth$0.04 - $0.05$0.04
Multi-Stage$0.29 - $0.33$0.31
Blended Fair Value$0.18
Current Price$2.76
Upside-93.63%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-40.82%2.32%0.020.000.010.030.270.250.000.040.020.00
YoY Growth--511.24%-65.26%-73.42%-88.11%8.13%16,738.25%-96.22%142.45%2,203.49%-95.12%
Dividend Yield--0.57%0.10%0.17%0.57%0.95%1.10%0.01%1.04%0.30%0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)107.49
(-) Cash Dividends Paid (M)67.71
(=) Cash Retained (M)39.78
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)21.5013.448.06
Cash Retained (M)39.7839.7839.78
(-) Cash Required (M)-21.50-13.44-8.06
(=) Excess Retained (M)18.2826.3431.72
(/) Shares Outstanding (M)6,167.406,167.406,167.40
(=) Excess Retained per Share0.000.000.01
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.000.000.01
(=) Adjusted Dividend0.010.020.02
WACC / Discount Rate4.29%4.29%4.29%
Growth Rate-24.13%-23.13%-22.13%
Fair Value$0.04$0.04$0.05
Upside / Downside-98.65%-98.45%-98.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)107.4982.6263.5148.8237.5228.8429.71
Payout Ratio62.99%68.39%73.80%79.20%84.60%90.00%92.50%
Projected Dividends (M)67.7156.5146.8738.6631.7425.9627.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.29%4.29%4.29%
Growth Rate-24.13%-23.13%-22.13%
Year 1 PV (M)53.4854.1954.89
Year 2 PV (M)41.9843.0944.22
Year 3 PV (M)32.7734.0835.43
Year 4 PV (M)25.4726.8428.26
Year 5 PV (M)19.7121.0422.45
PV of Terminal Value (M)1,617.671,727.131,842.44
Equity Value (M)1,791.071,906.362,027.68
Shares Outstanding (M)6,167.406,167.406,167.40
Fair Value$0.29$0.31$0.33
Upside / Downside-89.48%-88.80%-88.09%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%