Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Bethel Automotive Safety Systems Co., Ltd (603596.SS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$367.41 - $432.88$405.67
Multi-Stage$316.80 - $347.76$331.99
Blended Fair Value$368.83
Current Price$53.89
Upside584.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS33.64%56.52%0.260.240.090.090.070.060.060.050.120.02
YoY Growth--7.24%163.19%1.82%20.73%22.85%-2.28%36.54%-62.93%532.72%561.71%
Dividend Yield--0.41%0.60%0.18%0.19%0.38%0.38%0.38%0.29%0.79%0.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,322.31
(-) Cash Dividends Paid (M)176.78
(=) Cash Retained (M)1,145.54
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)264.46165.2999.17
Cash Retained (M)1,145.541,145.541,145.54
(-) Cash Required (M)-264.46-165.29-99.17
(=) Excess Retained (M)881.08980.251,046.36
(/) Shares Outstanding (M)607.51607.51607.51
(=) Excess Retained per Share1.451.611.72
LTM Dividend per Share0.290.290.29
(+) Excess Retained per Share1.451.611.72
(=) Adjusted Dividend1.741.902.01
WACC / Discount Rate-2.54%-2.54%-2.54%
Growth Rate5.50%6.50%7.50%
Fair Value$367.41$405.67$432.88
Upside / Downside581.78%652.77%703.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,322.311,408.261,499.801,597.291,701.111,811.691,866.04
Payout Ratio13.37%28.69%44.02%59.35%74.67%90.00%92.50%
Projected Dividends (M)176.78404.10660.23947.951,270.281,630.521,726.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.54%-2.54%-2.54%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)410.73414.63418.52
Year 2 PV (M)682.08695.07708.19
Year 3 PV (M)995.401,023.971,053.09
Year 4 PV (M)1,355.761,407.901,461.53
Year 5 PV (M)1,768.801,854.231,942.93
PV of Terminal Value (M)187,246.65196,290.74205,680.96
Equity Value (M)192,459.43201,686.54211,265.22
Shares Outstanding (M)607.51607.51607.51
Fair Value$316.80$331.99$347.76
Upside / Downside487.87%516.05%545.31%

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%