Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenzhen JPT Opto-Electronics Co., Ltd. (688025.SS)

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

Valuation Snapshot

Stable Growth$415.55 - $489.58$458.81
Multi-Stage$333.23 - $365.77$349.20
Blended Fair Value$404.01
Current Price$141.37
Upside185.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS67.72%45.45%0.370.290.330.160.230.030.210.020.010.06
YoY Growth--26.57%-11.71%102.03%-30.50%745.86%-86.48%827.13%113.89%-82.75%590.36%
Dividend Yield--0.64%0.58%0.63%0.34%0.66%0.07%0.35%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)233.18
(-) Cash Dividends Paid (M)41.21
(=) Cash Retained (M)191.98
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)46.6429.1517.49
Cash Retained (M)191.98191.98191.98
(-) Cash Required (M)-46.64-29.15-17.49
(=) Excess Retained (M)145.34162.83174.49
(/) Shares Outstanding (M)94.7294.7294.72
(=) Excess Retained per Share1.531.721.84
LTM Dividend per Share0.440.440.44
(+) Excess Retained per Share1.531.721.84
(=) Adjusted Dividend1.972.152.28
WACC / Discount Rate-1.09%-1.09%-1.09%
Growth Rate5.50%6.50%7.50%
Fair Value$415.55$458.81$489.58
Upside / Downside193.94%224.55%246.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)233.18248.34264.48281.67299.98319.48329.07
Payout Ratio17.67%32.14%46.60%61.07%75.53%90.00%92.50%
Projected Dividends (M)41.2179.81123.26172.01226.59287.53304.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.09%-1.09%-1.09%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)79.9380.6981.45
Year 2 PV (M)123.63125.99128.36
Year 3 PV (M)172.80177.76182.81
Year 4 PV (M)227.97236.74245.75
Year 5 PV (M)289.72303.72318.25
PV of Terminal Value (M)30,670.5432,151.9333,690.03
Equity Value (M)31,564.5933,076.8234,646.65
Shares Outstanding (M)94.7294.7294.72
Fair Value$333.23$349.20$365.77
Upside / Downside135.72%147.01%158.73%

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%