Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Sunny Optical Technology (Group) Company Limited (0Z4I.L)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$42.77 - $66.13$53.61
Multi-Stage$89.29 - $98.38$93.74
Blended Fair Value$73.68
Current Price$63.26
Upside16.47%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-18.19%5.57%0.210.470.970.910.730.570.670.290.210.16
YoY Growth---55.86%-51.15%7.26%23.93%27.84%-14.08%127.93%39.42%34.19%28.10%
Dividend Yield--0.32%0.77%1.18%0.45%0.51%0.47%1.09%0.32%0.69%1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,007.99
(-) Cash Dividends Paid (M)773.79
(=) Cash Retained (M)4,234.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,001.60626.00375.60
Cash Retained (M)4,234.204,234.204,234.20
(-) Cash Required (M)-1,001.60-626.00-375.60
(=) Excess Retained (M)3,232.603,608.203,858.60
(/) Shares Outstanding (M)1,090.091,090.091,090.09
(=) Excess Retained per Share2.973.313.54
LTM Dividend per Share0.710.710.71
(+) Excess Retained per Share2.973.313.54
(=) Adjusted Dividend3.684.024.25
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate-1.77%-0.77%0.23%
Fair Value$42.77$53.61$66.13
Upside / Downside-32.39%-15.26%4.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,007.994,969.654,931.614,893.864,856.394,819.214,963.79
Payout Ratio15.45%30.36%45.27%60.18%75.09%90.00%92.50%
Projected Dividends (M)773.791,508.832,232.582,945.153,646.684,337.294,591.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.68%6.68%6.68%
Growth Rate-1.77%-0.77%0.23%
Year 1 PV (M)1,400.161,414.421,428.67
Year 2 PV (M)1,922.561,961.902,001.64
Year 3 PV (M)2,353.522,426.132,500.21
Year 4 PV (M)2,704.242,816.042,931.28
Year 5 PV (M)2,984.723,139.763,301.18
PV of Terminal Value (M)85,966.1590,431.7095,080.93
Equity Value (M)97,331.34102,189.95107,243.91
Shares Outstanding (M)1,090.091,090.091,090.09
Fair Value$89.29$93.74$98.38
Upside / Downside41.14%48.19%55.52%

High-Yield Dividend Screener

« Prev Page 9 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ATLOAmes National Corporation3.84%$0.8748.60%
FRMEFirst Merchants Corporation3.83%$1.4435.39%
PCARPACCAR Inc3.83%$4.2783.66%
0HJO.LAvalonBay Communities, Inc.3.82%$6.8684.26%
FEFirstEnergy Corp.3.82%$1.7375.49%
LXFRLuxfer Holdings PLC3.81%$0.5298.38%
LCIILCI Industries3.80%$4.7264.48%
NENNew England Realty Associates Limited Partnership3.78%$2.4473.23%
PAYXPaychex, Inc.3.78%$4.1091.97%
RGCORGC Resources, Inc.3.78%$0.8163.02%
UBSIUnited Bankshares, Inc.3.78%$1.4548.05%
SLVMSylvamo Corporation3.77%$1.8041.11%
CACCamden National Corporation3.75%$1.6147.99%
ARCHArch Resources, Inc.3.74%$5.0450.87%
USBU.S. Bancorp3.74%$2.0243.68%
WSRWhitestone REIT3.74%$0.5260.32%
FDBCFidelity D & D Bancorp, Inc.3.73%$1.6135.71%
WNCWabash National Corporation3.73%$0.335.38%
VLYValley National Bancorp3.72%$0.4347.26%
GHLDGuild Holdings Company3.71%$0.7436.91%
FNFFidelity National Financial, Inc.3.69%$2.0046.79%
IPARInter Parfums, Inc.3.68%$3.1561.47%
WSBFWaterstone Financial, Inc.3.68%$0.6145.57%
AROWArrow Financial Corporation3.66%$1.1554.67%
ASIXAdvanSix Inc.3.66%$0.6332.72%
ASRVAmeriServ Financial, Inc.3.66%$0.1278.81%
CVGWCalavo Growers, Inc.3.66%$0.8071.92%
OXYOccidental Petroleum Corporation3.65%$1.5575.62%
FMAOFarmers & Merchants Bancorp, Inc.3.64%$0.8937.59%
LNKBLINKBANCORP, Inc.3.64%$0.3029.21%
BHRBBurke & Herbert Bank & Trust Company3.63%$2.2431.71%
EOGEOG Resources, Inc.3.63%$3.9038.34%
FITBFifth Third Bancorp3.61%$1.7247.89%
LNCLincoln National Corporation3.61%$1.6314.98%
MCBSMetroCity Bankshares, Inc.3.61%$0.9536.60%
OZKBank OZK3.61%$1.7026.69%
PCBPCB Bancorp3.61%$0.7831.72%
SFDSMITHFIELD FOODS INC3.60%$0.8036.46%
0HOB.LH&R Block, Inc.3.59%$1.5433.12%
ASBAssociated Banc-Corp3.59%$0.9287.56%
PLOWDouglas Dynamics, Inc.3.59%$1.1866.47%
EXCExelon Corporation3.58%$1.5756.50%
MCMoelis & Company3.58%$2.5585.89%
TIPTTiptree Inc.3.57%$0.6449.10%
BPRNPrinceton Bancorp, Inc.3.56%$1.2046.56%
EVRGEvergy, Inc.3.56%$2.6071.71%
CZFSCitizens Financial Services, Inc.3.55%$1.9727.82%
CNO-PACNO Financial Group, Inc. 5.1253.54%$0.6722.53%
NBTBNBT Bancorp Inc.3.54%$1.4746.30%
0JQQ.LArcher-Daniels-Midland Company3.53%$2.0382.76%