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

Universal Scientific Industrial (Shanghai) Co., Ltd.

ID: 601231.SS SECTOR: Technology INDUSTRY: Hardware, Equipment & Parts
39.57
-1.73 (-4.19%)
Ref: 2026-04-24

Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM $8,761,950,770.84 - $23,261,915,265.35 $13,249,590,492.80
Multi-Stage DDM $3,991,366,150.61 - $4,362,687,847.20 $4,173,655,403.82
Blended Fair Value $8,711,622,948.31
Stock Price$35.64

Dividend History (Last 10 Years)

Metric 2025202420232022202120202019201820172016
DPS 73,695,020.6520.3760.5270.2840.5240.2040.1940.1970.1240.107
YoY % 19,584,863,470.84%-28.55%85.24%-45.73%156.42%5.24%-1.32%59.24%15.20%-4.78%
Yield 206,776,152.22%1.06%1.48%0.80%1.47%0.57%0.54%0.55%0.35%0.30%

CAGRValue
5 Year5,045.53%
10 Year661.35%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth 5.50% to 7.50% 6.50%
WACC9.00%9.00%
Fair Value $8,761,950,770.84 - $23,261,915,265.35 $13,249,590,492.80

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio 20.0% 12.5% 7.5%
(*) Adjusted Net Income 271.23 271.23 271.23
(=) Cash Required 54.25 33.90 20.34
(=) Excess Retained per Share 216,985,810.61 237,328,230.35 250,889,843.52
LTM Dividend per Share 73,695,020.652 73,695,020.652 73,695,020.652
(=) Adjusted Dividend 290,680,831.260 311,023,251.005 324,584,864.168

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income 271.23 288.86307.64327.63348.93371.61
Projected Dividends 73.70 72.22126.13186.75254.72334.45

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV 68.52 69.17 69.82
Year 2 PV 108.77 110.84 112.93
Year 3 PV 146.35 150.56 154.84
Year 4 PV 181.42 188.40 195.57
Year 5 PV 216.48 226.94 237.80
TV PV 3,269.82 3,427.76 3,591.73
Equity Value 3,991.37 4,173.66 4,362.69
Fair Value $3,991,366,150.61 $4,173,655,403.82 $4,362,687,847.20

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%