Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hangzhou Greenda Electronic Materials Co., Ltd. (603931.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$104.94 - $123.71$115.90
Multi-Stage$239.16 - $263.26$250.97
Blended Fair Value$183.44
Current Price$26.62
Upside589.10%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS14.06%0.00%0.270.250.210.150.130.140.110.270.180.00
YoY Growth--6.00%16.67%40.00%15.11%-3.12%20.49%-58.39%49.65%0.00%0.00%
Dividend Yield--0.94%1.14%0.62%0.79%0.61%0.87%0.73%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)127.60
(-) Cash Dividends Paid (M)43.90
(=) Cash Retained (M)83.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25.5215.959.57
Cash Retained (M)83.7083.7083.70
(-) Cash Required (M)-25.52-15.95-9.57
(=) Excess Retained (M)58.1867.7574.13
(/) Shares Outstanding (M)199.56199.56199.56
(=) Excess Retained per Share0.290.340.37
LTM Dividend per Share0.220.220.22
(+) Excess Retained per Share0.290.340.37
(=) Adjusted Dividend0.510.560.59
WACC / Discount Rate-21.60%-21.60%-21.60%
Growth Rate2.58%3.58%4.58%
Fair Value$104.94$115.90$123.71
Upside / Downside294.23%335.39%364.72%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)127.60132.17136.89141.79146.86152.11156.67
Payout Ratio34.41%45.52%56.64%67.76%78.88%90.00%92.50%
Projected Dividends (M)43.9060.1777.5496.08115.84136.90144.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-21.60%-21.60%-21.60%
Growth Rate2.58%3.58%4.58%
Year 1 PV (M)76.0076.7477.48
Year 2 PV (M)123.71126.14128.59
Year 3 PV (M)193.62199.34205.17
Year 4 PV (M)294.88306.55318.56
Year 5 PV (M)440.17462.05484.79
PV of Terminal Value (M)46,597.0848,913.1651,320.42
Equity Value (M)47,725.4850,083.9852,535.02
Shares Outstanding (M)199.56199.56199.56
Fair Value$239.16$250.97$263.26
Upside / Downside798.41%842.80%888.94%

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%