Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Wuxi Longsheng Technology Co.,Ltd (300680.SZ)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$207.71 - $244.71$229.33
Multi-Stage$162.48 - $178.33$170.26
Blended Fair Value$199.79
Current Price$62.96
Upside217.34%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS61.21%40.33%0.350.100.090.120.030.030.080.010.060.06
YoY Growth--250.18%14.45%-25.19%263.10%0.00%-60.46%664.65%-80.92%-7.32%409.04%
Dividend Yield--0.89%0.60%0.41%0.54%0.15%0.29%1.06%0.09%1.14%1.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)281.03
(-) Cash Dividends Paid (M)70.15
(=) Cash Retained (M)210.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)56.2135.1321.08
Cash Retained (M)210.89210.89210.89
(-) Cash Required (M)-56.21-35.13-21.08
(=) Excess Retained (M)154.68175.76189.81
(/) Shares Outstanding (M)228.39228.39228.39
(=) Excess Retained per Share0.680.770.83
LTM Dividend per Share0.310.310.31
(+) Excess Retained per Share0.680.770.83
(=) Adjusted Dividend0.981.081.14
WACC / Discount Rate-0.57%-0.57%-0.57%
Growth Rate5.50%6.50%7.50%
Fair Value$207.71$229.33$244.71
Upside / Downside229.90%264.25%288.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)281.03299.30318.76339.47361.54385.04396.59
Payout Ratio24.96%37.97%50.98%63.98%76.99%90.00%92.50%
Projected Dividends (M)70.15113.64162.49217.21278.36346.54366.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.57%-0.57%-0.57%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)113.21114.29115.36
Year 2 PV (M)161.28164.35167.45
Year 3 PV (M)214.79220.95227.24
Year 4 PV (M)274.23284.77295.62
Year 5 PV (M)340.12356.55373.60
PV of Terminal Value (M)36,005.4337,744.5139,550.14
Equity Value (M)37,109.0638,885.4240,729.41
Shares Outstanding (M)228.39228.39228.39
Fair Value$162.48$170.26$178.33
Upside / Downside158.07%170.42%183.24%

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%