Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sichuan Shengda Forestry Industry Co., Ltd (002259.SZ)

Company Dividend Discount ModelIndustry: Oil & Gas IntegratedSector: Energy

Valuation Snapshot

Stable Growth$0.40 - $0.55$0.47
Multi-Stage$0.55 - $0.61$0.58
Blended Fair Value$0.53
Current Price$4.08
Upside-87.10%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.64%-16.69%0.020.050.020.020.000.010.010.070.100.06
YoY Growth---50.30%183.11%-29.47%801.51%-79.73%-12.77%-78.51%-31.46%66.06%-58.38%
Dividend Yield--0.97%1.36%0.46%0.78%0.06%0.57%0.56%1.14%1.03%0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)51.90
(-) Cash Dividends Paid (M)12.03
(=) Cash Retained (M)39.88
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10.386.493.89
Cash Retained (M)39.8839.8839.88
(-) Cash Required (M)-10.38-6.49-3.89
(=) Excess Retained (M)29.5033.3935.98
(/) Shares Outstanding (M)752.93752.93752.93
(=) Excess Retained per Share0.040.040.05
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.040.040.05
(=) Adjusted Dividend0.060.060.06
WACC / Discount Rate11.36%11.36%11.36%
Growth Rate-2.21%-1.21%-0.21%
Fair Value$0.40$0.47$0.55
Upside / Downside-90.26%-88.38%-86.51%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)51.9051.2850.6650.0549.4448.8550.31
Payout Ratio23.17%36.54%49.90%63.27%76.63%90.00%92.50%
Projected Dividends (M)12.0318.7325.2831.6637.8943.9646.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.36%11.36%11.36%
Growth Rate-2.21%-1.21%-0.21%
Year 1 PV (M)16.6516.8216.99
Year 2 PV (M)19.9720.3920.80
Year 3 PV (M)22.2422.9323.63
Year 4 PV (M)23.6624.6425.65
Year 5 PV (M)24.4025.6727.00
PV of Terminal Value (M)308.97325.09341.88
Equity Value (M)415.89435.54455.96
Shares Outstanding (M)752.93752.93752.93
Fair Value$0.55$0.58$0.61
Upside / Downside-86.46%-85.82%-85.16%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%