Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Bank of Suzhou Co., Ltd. (002966.SZ)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$192.34 - $226.60$212.36
Multi-Stage$61.87 - $67.82$64.79
Blended Fair Value$138.58
Current Price$8.16
Upside1,598.24%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.87%17.72%0.650.260.600.520.420.430.400.390.200.13
YoY Growth--153.49%-56.97%14.23%24.45%-1.37%5.56%4.18%89.92%60.05%0.00%
Dividend Yield--8.27%3.58%8.58%7.77%6.01%5.57%3.92%3.76%1.98%1.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,365.79
(-) Cash Dividends Paid (M)2,242.18
(=) Cash Retained (M)3,123.61
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,073.16670.72402.43
Cash Retained (M)3,123.613,123.613,123.61
(-) Cash Required (M)-1,073.16-670.72-402.43
(=) Excess Retained (M)2,050.452,452.892,721.18
(/) Shares Outstanding (M)4,709.214,709.214,709.21
(=) Excess Retained per Share0.440.520.58
LTM Dividend per Share0.480.480.48
(+) Excess Retained per Share0.440.520.58
(=) Adjusted Dividend0.911.001.05
WACC / Discount Rate4.93%4.93%4.93%
Growth Rate5.50%6.50%7.50%
Fair Value$192.34$212.36$226.60
Upside / Downside2,257.05%2,502.46%2,677.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,365.795,714.576,086.026,481.616,902.917,351.607,572.15
Payout Ratio41.79%51.43%61.07%70.71%80.36%90.00%92.50%
Projected Dividends (M)2,242.182,938.963,716.854,583.455,547.006,616.447,004.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.93%4.93%4.93%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,774.562,800.862,827.16
Year 2 PV (M)3,312.653,375.753,439.44
Year 3 PV (M)3,856.513,967.214,080.02
Year 4 PV (M)4,406.164,575.614,749.90
Year 5 PV (M)4,961.675,201.325,450.14
PV of Terminal Value (M)272,061.80285,202.48298,846.09
Equity Value (M)291,373.34305,123.23319,392.75
Shares Outstanding (M)4,709.214,709.214,709.21
Fair Value$61.87$64.79$67.82
Upside / Downside658.25%694.03%731.16%

High-Yield Dividend Screener

« Prev Page 81 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
003003.SZGuangdong Tengen Industrial Group Co.,Ltd.1.60%$0.2158.54%
3026.KLDutch Lady Milk Industries Berhad1.60%$0.5028.77%
4380.TM - mart Inc.1.60%$20.8626.17%
5878.KLKPJ Healthcare Berhad1.60%$0.0454.29%
BUAH.JKPT Segar Kumala Indonesia Tbk1.60%$10.5034.44%
CBTT-B.STChristian Berner Tech Trade AB (publ)1.60%$0.6024.79%
SEER3.SASer Educacional S.A.1.60%$0.1517.88%
SPNSSapiens International Corporation N.V.1.60%$0.7061.01%
000963.SZHuadong Medicine Co., Ltd1.59%$0.6329.78%
002560.SZHenan Tong-Da Cable Co., Ltd.1.59%$0.1698.75%
002942.SZZhejiang XinNong Chemical Co.,Ltd.1.59%$0.3153.92%
016590.KSShindaeyang Paper Co., Ltd.1.59%$202.4828.25%
0J7X.LMBB SE1.59%$3.3332.74%
300957.SZYunnan Botanee Bio-Technology Group Co.LTD1.59%$0.6373.46%
366030.KQ09WOMEN Co., Ltd.1.59%$90.0829.50%
4736.TNippon RAD Inc.1.59%$9.9013.56%
600487.SSHengtong Optic-Electric Co., Ltd.1.59%$0.3933.97%
6201.TToyota Industries Corporation1.59%$283.1141.29%
688129.SSDonglai Coating Technology (Shanghai) Co., Ltd.1.59%$0.3241.19%
688312.SSShenzhen Yanmade Technology Inc.1.59%$0.5361.22%
688569.SSBeijing Tieke Shougang Rail Way-Tech Co., Ltd.1.59%$0.3543.76%
9324.TYasuda Logistics Corporation1.59%$34.9731.59%
ASSA-B.STASSA ABLOY AB (publ)1.59%$5.6642.81%
BEI-UN.TOBoardwalk Real Estate Investment Trust1.59%$1.0317.62%
DEPO.JKPT Caturkarda Depo Bangunan Tbk1.59%$4.2032.09%
DSNG.JKPT Dharma Satya Nusantara Tbk1.59%$24.0015.91%
F9D.SIBoustead Singapore Limited1.59%$0.0314.46%
OZL.AXOZ Minerals Limited1.59%$0.4555.76%
000920.SZVontron Technology Co., Ltd.1.58%$0.2038.51%
000960.SZYunnan Tin Company Limited1.58%$0.4438.02%
002340.SZGEM Co., Ltd.1.58%$0.1355.09%
300015.SZAier Eye Hospital Group Co., Ltd.1.58%$0.1749.80%
3925.TDouble Standard Inc.1.58%$27.4225.04%
4721.TWOMechema Chemicals International Corp.1.58%$1.1041.13%
603082.SSRIAMB (Beijing) Tech Dvlp Co1.58%$0.5857.18%
603289.SSZhejiang Tederic Machinery Co., Ltd.1.58%$0.1644.78%
603332.SSSuzhou Longjie Special Fiber Co., Ltd.1.58%$0.2287.52%
603993.SSCMOC Group Limited1.58%$0.3234.49%
7555.TOta Floriculture Auction Co.,Ltd.1.58%$11.8147.37%
ALPHA.ATAlpha Bank S.A.1.58%$0.0615.49%
OTP.BDOTP Bank Nyrt.1.58%$554.0413.23%
002550.SZChangzhou Qianhong Biopharma CO.,LTD1.57%$0.1235.18%
033530.KSSjg Sejong Co. Ltd.1.57%$162.926.60%
056190.KQSFA Engineering Corporation1.57%$380.3551.85%
300035.SZHunan Zhongke Electric Co., Ltd.1.57%$0.3343.86%
AGOAssured Guaranty Ltd.1.57%$1.4017.16%
CJA.FAlimentation Couche-Tard Inc.1.57%$0.5520.13%
MNIT.BKMFC-Nichada Thani Property Fund 21.57%$0.0321.78%
000573.SZDongGuan Winnerway Industry Zone Ltd.1.56%$0.0663.16%
000958.SZSPIC Industry-Finance Holdings Co., Ltd.1.56%$0.1060.59%