Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Qingdao Daneng Environmental Protection Equipment Co., Ltd. (688501.SS)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$251.02 - $295.74$277.15
Multi-Stage$170.93 - $187.62$179.12
Blended Fair Value$228.13
Current Price$28.50
Upside700.47%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS42.49%0.00%0.390.180.230.090.090.070.060.060.000.00
YoY Growth--114.05%-22.41%156.39%0.56%37.19%4.44%-1.28%0.00%0.00%0.00%
Dividend Yield--1.98%1.10%1.31%0.69%0.47%0.34%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)183.31
(-) Cash Dividends Paid (M)15.87
(=) Cash Retained (M)167.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36.6622.9113.75
Cash Retained (M)167.44167.44167.44
(-) Cash Required (M)-36.66-22.91-13.75
(=) Excess Retained (M)130.78144.52153.69
(/) Shares Outstanding (M)123.27123.27123.27
(=) Excess Retained per Share1.061.171.25
LTM Dividend per Share0.130.130.13
(+) Excess Retained per Share1.061.171.25
(=) Adjusted Dividend1.191.301.38
WACC / Discount Rate2.19%2.19%2.19%
Growth Rate5.50%6.50%7.50%
Fair Value$251.02$277.15$295.74
Upside / Downside780.76%872.46%937.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)183.31195.22207.91221.42235.82251.14258.68
Payout Ratio8.66%24.93%41.19%57.46%73.73%90.00%92.50%
Projected Dividends (M)15.8748.6685.65127.24173.87226.03239.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.19%2.19%2.19%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)47.1747.6148.06
Year 2 PV (M)80.4882.0183.56
Year 3 PV (M)115.89119.22122.61
Year 4 PV (M)153.52159.42165.49
Year 5 PV (M)193.45202.80212.50
PV of Terminal Value (M)20,479.1521,468.3022,495.31
Equity Value (M)21,069.6622,079.3623,127.53
Shares Outstanding (M)123.27123.27123.27
Fair Value$170.93$179.12$187.62
Upside / Downside499.74%528.48%558.32%

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%