Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Sanhua Intelligent Controls Co.,Ltd (002050.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$172.69 - $203.45$190.66
Multi-Stage$121.07 - $132.86$126.86
Blended Fair Value$158.76
Current Price$48.43
Upside227.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.05%21.50%0.360.260.260.240.210.150.150.150.050.04
YoY Growth--37.50%2.72%5.11%14.96%46.07%-1.26%1.54%168.49%50.91%-30.78%
Dividend Yield--1.26%1.09%1.00%1.47%1.03%1.18%1.51%1.38%0.77%0.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,039.55
(-) Cash Dividends Paid (M)1,399.10
(=) Cash Retained (M)2,640.45
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)807.91504.94302.97
Cash Retained (M)2,640.452,640.452,640.45
(-) Cash Required (M)-807.91-504.94-302.97
(=) Excess Retained (M)1,832.542,135.502,337.48
(/) Shares Outstanding (M)3,948.663,948.663,948.66
(=) Excess Retained per Share0.460.540.59
LTM Dividend per Share0.350.350.35
(+) Excess Retained per Share0.460.540.59
(=) Adjusted Dividend0.820.900.95
WACC / Discount Rate1.69%1.69%1.69%
Growth Rate5.50%6.50%7.50%
Fair Value$172.69$190.66$203.45
Upside / Downside256.57%293.69%320.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,039.554,302.124,581.764,879.575,196.755,534.535,700.57
Payout Ratio34.64%45.71%56.78%67.85%78.93%90.00%92.50%
Projected Dividends (M)1,399.101,966.422,601.573,310.994,101.644,981.085,273.03

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.69%1.69%1.69%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,915.571,933.721,951.88
Year 2 PV (M)2,468.752,515.782,563.24
Year 3 PV (M)3,060.703,148.563,238.09
Year 4 PV (M)3,693.523,835.573,981.67
Year 5 PV (M)4,369.464,580.514,799.64
PV of Terminal Value (M)462,556.40484,898.05508,094.76
Equity Value (M)478,064.41500,912.18524,629.27
Shares Outstanding (M)3,948.663,948.663,948.66
Fair Value$121.07$126.86$132.86
Upside / Downside149.99%161.94%174.34%

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%