Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

North Chemical Industries Co., Ltd. (002246.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$58.27 - $68.77$64.39
Multi-Stage$100.35 - $111.09$105.61
Blended Fair Value$85.00
Current Price$22.70
Upside274.45%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.91%5.03%0.050.050.040.040.060.060.050.140.020.02
YoY Growth--0.00%11.11%12.39%-27.27%0.00%17.05%-66.00%558.42%-11.12%-22.80%
Dividend Yield--0.48%0.61%0.44%0.34%0.84%0.74%0.44%1.17%0.11%0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)206.61
(-) Cash Dividends Paid (M)21.96
(=) Cash Retained (M)184.65
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)41.3225.8315.50
Cash Retained (M)184.65184.65184.65
(-) Cash Required (M)-41.32-25.83-15.50
(=) Excess Retained (M)143.32158.82169.15
(/) Shares Outstanding (M)549.26549.26549.26
(=) Excess Retained per Share0.260.290.31
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.260.290.31
(=) Adjusted Dividend0.300.330.35
WACC / Discount Rate-20.83%-20.83%-20.83%
Growth Rate-3.18%-2.18%-1.18%
Fair Value$58.27$64.39$68.77
Upside / Downside156.71%183.67%202.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)206.61202.11197.71193.41189.20185.08190.63
Payout Ratio10.63%26.50%42.38%58.25%74.13%90.00%92.50%
Projected Dividends (M)21.9653.5783.79112.66140.24166.57176.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-20.83%-20.83%-20.83%
Growth Rate-3.18%-2.18%-1.18%
Year 1 PV (M)66.9767.6668.35
Year 2 PV (M)130.95133.67136.41
Year 3 PV (M)220.13227.02234.05
Year 4 PV (M)342.57356.94371.76
Year 5 PV (M)508.66535.47563.41
PV of Terminal Value (M)53,847.2156,685.9559,643.16
Equity Value (M)55,116.4858,006.7161,017.15
Shares Outstanding (M)549.26549.26549.26
Fair Value$100.35$105.61$111.09
Upside / Downside342.05%365.23%389.38%

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%