Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Oppein Home Group Inc. (603833.SS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$657.92 - $775.14$726.42
Multi-Stage$276.05 - $302.91$289.23
Blended Fair Value$507.82
Current Price$53.30
Upside852.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS40.53%55.72%3.002.152.001.370.870.550.680.010.010.19
YoY Growth--39.55%7.62%45.84%57.87%58.49%-20.03%8,365.02%-22.10%-94.65%442.58%
Dividend Yield--4.80%3.14%1.65%1.17%0.55%0.81%0.76%0.01%0.02%0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,400.77
(-) Cash Dividends Paid (M)114.88
(=) Cash Retained (M)2,285.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)480.15300.10180.06
Cash Retained (M)2,285.892,285.892,285.89
(-) Cash Required (M)-480.15-300.10-180.06
(=) Excess Retained (M)1,805.741,985.792,105.83
(/) Shares Outstanding (M)615.96615.96615.96
(=) Excess Retained per Share2.933.223.42
LTM Dividend per Share0.190.190.19
(+) Excess Retained per Share2.933.223.42
(=) Adjusted Dividend3.123.413.61
WACC / Discount Rate4.47%4.47%4.47%
Growth Rate5.50%6.50%7.50%
Fair Value$657.92$726.42$775.14
Upside / Downside1,134.36%1,262.88%1,354.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,400.772,556.822,723.012,900.013,088.513,289.263,387.94
Payout Ratio4.79%21.83%38.87%55.91%72.96%90.00%92.50%
Projected Dividends (M)114.88558.101,058.461,621.512,253.282,960.343,133.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.47%4.47%4.47%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)529.19534.21539.23
Year 2 PV (M)951.64969.77988.07
Year 3 PV (M)1,382.351,422.031,462.47
Year 4 PV (M)1,821.431,891.481,963.53
Year 5 PV (M)2,269.012,378.612,492.40
PV of Terminal Value (M)163,079.53170,956.34179,134.60
Equity Value (M)170,033.17178,152.43186,580.28
Shares Outstanding (M)615.96615.96615.96
Fair Value$276.05$289.23$302.91
Upside / Downside417.91%442.64%468.31%

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%