Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Communications Technology Co., Ltd. (002061.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$77.43 - $91.23$85.50
Multi-Stage$99.79 - $109.52$104.57
Blended Fair Value$95.03
Current Price$4.15
Upside2,189.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.42%21.72%0.300.280.290.200.150.160.150.150.080.07
YoY Growth--4.71%-3.93%49.89%30.49%-4.62%4.40%1.87%94.17%13.78%61.93%
Dividend Yield--7.60%7.47%6.68%3.99%3.70%4.33%2.37%1.62%1.19%1.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,185.61
(-) Cash Dividends Paid (M)659.88
(=) Cash Retained (M)525.73
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)237.12148.2088.92
Cash Retained (M)525.73525.73525.73
(-) Cash Required (M)-237.12-148.20-88.92
(=) Excess Retained (M)288.60377.52436.80
(/) Shares Outstanding (M)2,584.532,584.532,584.53
(=) Excess Retained per Share0.110.150.17
LTM Dividend per Share0.260.260.26
(+) Excess Retained per Share0.110.150.17
(=) Adjusted Dividend0.370.400.42
WACC / Discount Rate-10.02%-10.02%-10.02%
Growth Rate5.50%6.50%7.50%
Fair Value$77.43$85.50$91.23
Upside / Downside1,765.88%1,960.15%2,098.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,185.611,262.671,344.751,432.151,525.241,624.381,673.12
Payout Ratio55.66%62.53%69.39%76.26%83.13%90.00%92.50%
Projected Dividends (M)659.88789.50933.181,092.201,267.961,461.951,547.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-10.02%-10.02%-10.02%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)869.13877.37885.61
Year 2 PV (M)1,130.921,152.461,174.21
Year 3 PV (M)1,457.151,498.981,541.60
Year 4 PV (M)1,862.251,933.872,007.53
Year 5 PV (M)2,363.732,477.902,596.43
PV of Terminal Value (M)250,226.82262,312.87274,861.48
Equity Value (M)257,910.00270,253.44283,066.86
Shares Outstanding (M)2,584.532,584.532,584.53
Fair Value$99.79$104.57$109.52
Upside / Downside2,304.58%2,419.66%2,539.12%

High-Yield Dividend Screener

« Prev Page 93 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603890.SSSuzhou Chunqiu Electronic Technology Co., Ltd.1.16%$0.1926.66%
688596.SSShanghai GenTech Co., Ltd.1.16%$0.3739.36%
9520.SRShatirah House Restaurant Co.1.16%$0.2872.19%
HKB.SIAMTD IDEA Group1.16%$0.041.49%
LUVE.MILU-VE S.p.A.1.16%$0.4628.39%
M-CHAI.BKMahachai Hospital Public Company Limited1.16%$0.2541.99%
TELTE Connectivity Ltd.1.16%$2.6943.59%
002705.SZGuangdong Xinbao Electrical Appliances Holdings Co., Ltd1.15%$0.1611.95%
2588.HKBOC Aviation Limited1.15%$0.8533.42%
300939.SZShenzhen AV-Display Co., Ltd.1.15%$0.4058.71%
4368.TFuso Chemical Co.,Ltd.1.15%$72.9521.72%
4543.TTerumo Corporation1.15%$26.0729.43%
600338.SSTibet Summit Resources Co.,Ltd.1.15%$0.1735.44%
600763.SSTopchoice Medical Corporation1.15%$0.4639.91%
601600.SSAluminum Corporation of China Limited1.15%$0.1416.77%
603223.SSHengtong Logistics Co., Ltd.1.15%$0.1132.46%
605003.SSZhongWang Fabric Co., Ltd.1.15%$0.4169.19%
7115.TAlpha Purchase Co., Ltd.1.15%$25.8927.00%
FSL.BOFirstsource Solutions Limited1.15%$3.9041.18%
SAP.DESAP SE1.15%$2.3338.73%
TERRA13.MXFibra Terrafina1.15%$0.4614.15%
TTEN3.SATrês Tentos Agroindustrial S/A1.15%$0.1911.01%
001301.SZShijiazhuang Shangtai Technology Co., Ltd.1.14%$0.9826.25%
004370.KSNongshim Co., Ltd.1.14%$4,883.4318.11%
0HA8.LCorporación Financiera Alba, S.A.1.14%$0.9659.26%
0ZPV.LJenoptik AG1.14%$0.3524.94%
2651.TLawson, Inc.1.14%$117.3822.18%
300636.SZJiangxi Synergy Pharmaceutical Co., Ltd.1.14%$0.0938.18%
301181.SZJiangyin Pivot Automotive Products Co., Ltd.1.14%$0.5047.28%
4200.SRAldrees Petroleum and Transport Services Company1.14%$1.5036.84%
600552.SSTriumph Science & Technology Co.,Ltd1.14%$0.1485.31%
601969.SSHainan Mining Co., Ltd.1.14%$0.1457.09%
688314.SSKontour (Xi'an) Medical Technology Co., Ltd.1.14%$0.3834.72%
8466.TWM.J. International Co., Ltd.1.14%$0.2522.59%
8467.TWBonny Worldwide Limited1.14%$2.0215.71%
9936.HKXimei Resources Holding Limited1.14%$0.079.69%
TANLA.BOTanla Platforms Limited1.14%$6.0616.86%
VIT-B.STVitec Software Group AB (publ)1.14%$3.3033.04%
WINE.JKPT HATTEN BALI Tbk1.14%$2.3515.27%
001696.SZChongqing Zongshen Power Machinery Co.,Ltd1.13%$0.2533.93%
002363.SZShandong Longji Machinery Co.,Ltd1.13%$0.1191.74%
095610.KQTES Co., Ltd1.13%$600.1415.66%
098070.KQHantech1.13%$356.9910.94%
206640.KQBoditech Med Inc.1.13%$150.0312.80%
3498.TKasumigaseki Capital Co.,Ltd.1.13%$83.2616.29%
600054.SSHuangshan Tourism Development Co.,Ltd.1.13%$0.1333.02%
600377.SSJiangsu Expressway Company Limited1.13%$0.1414.78%
601677.SSHenan Mingtai Al.Industrial Co.,Ltd.1.13%$0.1712.01%
688589.SSLeaguer (Shenzhen) Microelectronics Corp.1.13%$0.2666.29%
7203.SRElm Company1.13%$8.5030.89%