Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai Bloom Technology, Inc. (603325.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$971.14 - $1,144.16$1,072.25
Multi-Stage$682.96 - $749.67$715.69
Blended Fair Value$893.97
Current Price$85.69
Upside943.26%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019
DPS23.52%0.00%1.100.000.640.010.000.380.000.000.000.00
YoY Growth--496,126.86%-99.97%10,660.78%0.00%-100.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.42%0.00%1.06%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)449.58
(-) Cash Dividends Paid (M)39.83
(=) Cash Retained (M)409.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)89.9256.2033.72
Cash Retained (M)409.75409.75409.75
(-) Cash Required (M)-89.92-56.20-33.72
(=) Excess Retained (M)319.84353.56376.04
(/) Shares Outstanding (M)78.1578.1578.15
(=) Excess Retained per Share4.094.524.81
LTM Dividend per Share0.510.510.51
(+) Excess Retained per Share4.094.524.81
(=) Adjusted Dividend4.605.035.32
WACC / Discount Rate1.53%1.53%1.53%
Growth Rate5.50%6.50%7.50%
Fair Value$971.14$1,072.25$1,144.16
Upside / Downside1,033.31%1,151.31%1,235.24%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)449.58478.81509.93543.07578.37615.97634.45
Payout Ratio8.86%25.09%41.32%57.54%73.77%90.00%92.50%
Projected Dividends (M)39.83120.12210.68312.51426.68554.37586.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.53%1.53%1.53%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)117.20118.31119.42
Year 2 PV (M)200.55204.37208.23
Year 3 PV (M)290.24298.57307.06
Year 4 PV (M)386.64401.51416.80
Year 5 PV (M)490.13513.80538.38
PV of Terminal Value (M)51,885.2454,391.3256,993.31
Equity Value (M)53,370.0055,927.8858,583.20
Shares Outstanding (M)78.1578.1578.15
Fair Value$682.96$715.69$749.67
Upside / Downside697.01%735.21%774.86%

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%