Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhongji Innolight Co., Ltd. (300308.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$165.76 - $399.45$245.84
Multi-Stage$114.35 - $125.04$119.60
Blended Fair Value$182.72
Current Price$403.68
Upside-54.74%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS28.11%65.16%0.360.190.210.150.110.100.060.020.000.00
YoY Growth--93.04%-11.25%38.89%38.33%4.82%77.08%213.13%863.93%-32.46%21.29%
Dividend Yield--0.36%0.16%0.50%0.67%0.43%0.27%0.20%0.05%0.01%0.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,550.76
(-) Cash Dividends Paid (M)603.04
(=) Cash Retained (M)7,947.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,710.151,068.84641.31
Cash Retained (M)7,947.727,947.727,947.72
(-) Cash Required (M)-1,710.15-1,068.84-641.31
(=) Excess Retained (M)6,237.576,878.887,306.42
(/) Shares Outstanding (M)1,112.581,112.581,112.58
(=) Excess Retained per Share5.616.186.57
LTM Dividend per Share0.540.540.54
(+) Excess Retained per Share5.616.186.57
(=) Adjusted Dividend6.156.727.11
WACC / Discount Rate9.41%9.41%9.41%
Growth Rate5.50%6.50%7.50%
Fair Value$165.76$245.84$399.45
Upside / Downside-58.94%-39.10%-1.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,550.769,106.569,698.4810,328.8911,000.2611,715.2812,066.74
Payout Ratio7.05%23.64%40.23%56.82%73.41%90.00%92.50%
Projected Dividends (M)603.042,152.973,901.845,868.978,075.3510,543.7511,161.73

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.41%9.41%9.41%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,949.261,967.741,986.22
Year 2 PV (M)3,198.423,259.343,320.84
Year 3 PV (M)4,355.744,480.774,608.18
Year 4 PV (M)5,426.175,634.855,849.49
Year 5 PV (M)6,414.476,724.297,045.97
PV of Terminal Value (M)105,881.96110,996.09116,305.96
Equity Value (M)127,226.02133,063.09139,116.65
Shares Outstanding (M)1,112.581,112.581,112.58
Fair Value$114.35$119.60$125.04
Upside / Downside-71.67%-70.37%-69.02%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%