Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Runyang New Material Technology Co., Ltd. (300920.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$59.00 - $69.51$65.14
Multi-Stage$147.70 - $162.13$154.78
Blended Fair Value$109.96
Current Price$47.69
Upside130.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS89.23%50.50%0.220.010.840.450.020.010.000.010.000.01
YoY Growth--1,573.23%-98.47%86.14%2,886.34%69.96%188.43%-52.09%70.91%-25.65%39.91%
Dividend Yield--1.11%0.08%4.68%1.77%0.03%0.02%0.00%0.00%0.01%0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)34.95
(-) Cash Dividends Paid (M)30.82
(=) Cash Retained (M)4.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6.994.372.62
Cash Retained (M)4.134.134.13
(-) Cash Required (M)-6.99-4.37-2.62
(=) Excess Retained (M)-2.86-0.231.51
(/) Shares Outstanding (M)100.00100.00100.00
(=) Excess Retained per Share-0.030.000.02
LTM Dividend per Share0.310.310.31
(+) Excess Retained per Share-0.030.000.02
(=) Adjusted Dividend0.280.310.32
WACC / Discount Rate-21.24%-21.24%-21.24%
Growth Rate5.50%6.50%7.50%
Fair Value$59.00$65.14$69.51
Upside / Downside23.71%36.59%45.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)34.9537.2239.6442.2244.9647.8949.32
Payout Ratio88.17%88.54%88.90%89.27%89.63%90.00%92.50%
Projected Dividends (M)30.8232.9635.2437.6940.3043.1045.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-21.24%-21.24%-21.24%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)41.4541.8442.24
Year 2 PV (M)55.7556.8257.89
Year 3 PV (M)74.9977.1479.34
Year 4 PV (M)100.87104.75108.73
Year 5 PV (M)135.66142.22149.02
PV of Terminal Value (M)14,361.6015,055.2715,775.49
Equity Value (M)14,770.3315,478.0416,212.71
Shares Outstanding (M)100.00100.00100.00
Fair Value$147.70$154.78$162.13
Upside / Downside209.72%224.56%239.96%

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%