Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fujian Torch Electron Technology Co., Ltd. (603678.SS)

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

Valuation Snapshot

Stable Growth$104.78 - $123.45$115.69
Multi-Stage$82.34 - $90.37$86.28
Blended Fair Value$100.99
Current Price$38.87
Upside159.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.16%13.98%0.290.420.560.340.210.140.200.110.100.09
YoY Growth---32.39%-23.71%65.61%59.01%49.09%-29.00%79.67%12.43%12.36%13.44%
Dividend Yield--0.72%1.94%1.34%0.65%0.37%0.63%0.93%0.41%0.32%0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)288.87
(-) Cash Dividends Paid (M)75.87
(=) Cash Retained (M)213.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)57.7736.1121.67
Cash Retained (M)213.00213.00213.00
(-) Cash Required (M)-57.77-36.11-21.67
(=) Excess Retained (M)155.23176.89191.33
(/) Shares Outstanding (M)465.36465.36465.36
(=) Excess Retained per Share0.330.380.41
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.330.380.41
(=) Adjusted Dividend0.500.540.57
WACC / Discount Rate-0.65%-0.65%-0.65%
Growth Rate5.50%6.50%7.50%
Fair Value$104.78$115.69$123.45
Upside / Downside169.57%197.64%217.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)288.87307.65327.65348.94371.63395.78407.65
Payout Ratio26.27%39.01%51.76%64.51%77.25%90.00%92.50%
Projected Dividends (M)75.87120.02169.59225.09287.09356.20377.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.65%-0.65%-0.65%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)119.68120.81121.95
Year 2 PV (M)168.62171.83175.07
Year 3 PV (M)223.16229.57236.10
Year 4 PV (M)283.82294.73305.96
Year 5 PV (M)351.13368.09385.70
PV of Terminal Value (M)37,171.3138,966.7040,830.80
Equity Value (M)38,317.7240,151.7342,055.57
Shares Outstanding (M)465.36465.36465.36
Fair Value$82.34$86.28$90.37
Upside / Downside111.84%121.97%132.50%

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%