Loading...
Definitive Analysis

Asset Classes

Stocks ETFS Crypto Indexes

Financial Statements

Financials

Fundamentals

Margins Returns Growth Ratios

Valuations

Projections DDM EPV DCF Valuations Multiples

Miscellaneous

CHARTS INDICATORS

Industry

Sector

Start 7 Day Free Trial View Pricing Plans
🔒 You’re viewing a full-feature preview (NVDA only).
Unlock access to 49,000+ stocks, sectors, and industries with your 7-day free trial

Wus Printed Circuit (Kunshan) Co., Ltd.

ID: 002463.SZ SECTOR: Technology INDUSTRY: Hardware, Equipment & Parts
102.38
-4.24 (-3.98%)
Ref: 2026-04-24

Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM $17,732,039,626.57 - $47,170,014,581.48 $26,847,305,415.01
Multi-Stage DDM $8,231,305,581.51 - $8,997,074,052.33 $8,607,236,651.40
Blended Fair Value $17,727,271,033.21
Stock Price$88.32

Dividend History (Last 10 Years)

Metric 2025202420232022202120202019201820172016
DPS 140,781,709.4370.5660.1900.1500.1830.1910.0920.0540.0510.008
YoY % 24,855,502,386.13%197.47%26.94%-17.92%-4.54%108.78%69.10%6.62%572.24%-1.89%
Yield 159,399,580.43%0.64%0.22%0.17%0.21%0.22%0.10%0.06%0.06%0.01%

CAGRValue
5 Year5,833.35%
10 Year962.04%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth 5.50% to 7.50% 6.50%
WACC9.00%9.00%
Fair Value $17,732,039,626.57 - $47,170,014,581.48 $26,847,305,415.01

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio 20.0% 12.5% 7.5%
(*) Adjusted Net Income 559.36 559.36 559.36
(=) Cash Required 111.87 69.92 41.95
(=) Excess Retained per Share 447,485,008.03 489,436,727.53 517,404,540.54
LTM Dividend per Share 140,781,709.437 140,781,709.437 140,781,709.437
(=) Adjusted Dividend 588,266,717.469 630,218,436.972 658,186,249.974

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income 559.36 595.71634.44675.67719.59766.37
Projected Dividends 140.78 148.93260.12385.13525.30689.73

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV 141.31 142.65 143.99
Year 2 PV 224.30 228.58 232.89
Year 3 PV 301.82 310.49 319.32
Year 4 PV 374.14 388.52 403.32
Year 5 PV 446.45 468.02 490.40
TV PV 6,743.28 7,068.99 7,407.15
Equity Value 8,231.31 8,607.24 8,997.07
Fair Value $8,231,305,581.51 $8,607,236,651.40 $8,997,074,052.33

Top Dividend Stocks

US Market Global Market
« 1 »
TickerCompany NameYield %DPSPayout %
ARDC ARDC 19.91% $2.65 77.10%
JGH JGH 19.71% $2.48 70.08%
BSL BSL 19.66% $2.65 95.83%
RGT RGT 19.58% $2.56 37.89%
AIKI AIKI 19.55% $0.70 10.85%
PFN PFN 19.43% $1.46 72.85%
JLS JLS 19.40% $3.53 84.31%
ACV ACV 19.28% $5.07 72.66%
BGB BGB 19.19% $2.26 86.72%
PHK PHK 19.11% $0.93 86.61%
DTW DTW 19.03% $4.08 87.19%
EMD EMD 18.84% $2.03 78.17%
SR-PA SR-PA 18.76% $4.54 98.60%
SRV SRV 18.74% $7.53 66.75%
CIK CIK 18.41% $0.52 82.82%
DHY DHY 18.39% $0.37 88.67%
MNR MNR 18.30% $2.06 89.28%
PFL PFL 18.22% $1.54 84.57%
EAD EAD 18.08% $1.23 52.27%
SPE SPE 18.03% $2.66 44.19%
AIF AIF 17.93% $2.66 60.44%
GAB GAB 17.77% $1.08 81.70%
HPF HPF 17.73% $2.86 78.50%
MPV MPV 17.65% $2.93 95.78%
GBAB GBAB 17.43% $2.59 74.37%
TEI TEI 17.42% $1.14 64.65%
ISD ISD 17.40% $2.52 96.64%
HIX HIX 17.39% $0.73 96.11%
NXG NXG 17.31% $8.79 83.58%
HPI HPI 17.11% $2.79 76.40%
RCS RCS 17.08% $1.00 75.51%
DUKB DUKB 16.95% $4.19 65.28%
FGB FGB 16.75% $0.70 50.91%
RQI RQI 16.75% $1.92 87.08%
FPF FPF 16.57% $3.09 70.83%
EVV EVV 16.43% $1.63 64.70%
AIZN AIZN 16.41% $3.22 19.47%
NML NML 16.37% $1.40 40.22%
PGP PGP 16.31% $1.50 60.66%
CHW CHW 16.07% $1.20 66.54%
BGY BGY 15.99% $0.94 99.21%
GABBX GABBX 15.98% $2.85 40.22%
BDJ BDJ 15.90% $1.49 72.30%
DSL DSL 15.85% $1.78 54.50%
PDT PDT 15.76% $2.01 62.66%
TSQ TSQ 15.55% $0.79 70.58%
EOD EOD 15.39% $0.90 52.51%
LGI LGI 15.37% $2.68 82.52%
BSTZ BSTZ 15.35% $3.54 65.39%
FPI FPI 15.34% $1.48 93.00%