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 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%