Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang AngLiKang Pharmaceutical CO.,LTD. (002940.SZ)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$8.00 - $14.93$10.83
Multi-Stage$20.98 - $23.11$22.03
Blended Fair Value$16.43
Current Price$38.02
Upside-56.80%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.74%-2.42%0.300.210.170.240.450.340.010.230.150.11
YoY Growth--40.81%22.19%-27.41%-47.75%33.35%3,406.00%-95.74%55.50%34.61%-71.23%
Dividend Yield--2.15%1.28%0.75%1.29%2.53%1.69%0.05%1.44%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)108.09
(-) Cash Dividends Paid (M)40.22
(=) Cash Retained (M)67.87
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)21.6213.518.11
Cash Retained (M)67.8767.8767.87
(-) Cash Required (M)-21.62-13.51-8.11
(=) Excess Retained (M)46.2654.3659.77
(/) Shares Outstanding (M)198.37198.37198.37
(=) Excess Retained per Share0.230.270.30
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share0.230.270.30
(=) Adjusted Dividend0.440.480.50
WACC / Discount Rate5.05%5.05%5.05%
Growth Rate-0.38%0.62%1.62%
Fair Value$8.00$10.83$14.93
Upside / Downside-78.97%-71.52%-60.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)108.09108.76109.44110.12110.80111.49114.83
Payout Ratio37.21%47.77%58.32%68.88%79.44%90.00%92.50%
Projected Dividends (M)40.2251.9563.8375.8588.02100.34106.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.05%5.05%5.05%
Growth Rate-0.38%0.62%1.62%
Year 1 PV (M)48.9649.4549.94
Year 2 PV (M)56.6957.8458.99
Year 3 PV (M)63.5065.4367.40
Year 4 PV (M)69.4472.2775.19
Year 5 PV (M)74.6078.4382.40
PV of Terminal Value (M)3,848.604,045.684,250.75
Equity Value (M)4,161.794,369.094,584.67
Shares Outstanding (M)198.37198.37198.37
Fair Value$20.98$22.03$23.11
Upside / Downside-44.82%-42.07%-39.21%

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%