Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shanghai Yongguan Adhesive Products Corp., Ltd. (603681.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$127.02 - $149.65$140.24
Multi-Stage$151.69 - $166.51$158.96
Blended Fair Value$149.60
Current Price$16.66
Upside797.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.29%34.03%0.390.190.190.350.220.230.030.030.030.02
YoY Growth--102.81%0.00%-43.75%59.61%-6.24%599.88%27.37%1.91%35.37%-10.87%
Dividend Yield--2.81%1.51%0.90%1.34%0.98%1.29%0.16%0.18%0.18%0.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)147.87
(-) Cash Dividends Paid (M)35.23
(=) Cash Retained (M)112.64
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)29.5718.4811.09
Cash Retained (M)112.64112.64112.64
(-) Cash Required (M)-29.57-18.48-11.09
(=) Excess Retained (M)83.0694.15101.55
(/) Shares Outstanding (M)196.51196.51196.51
(=) Excess Retained per Share0.420.480.52
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share0.420.480.52
(=) Adjusted Dividend0.600.660.70
WACC / Discount Rate-8.70%-8.70%-8.70%
Growth Rate5.50%6.50%7.50%
Fair Value$127.02$140.24$149.65
Upside / Downside662.42%741.81%798.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)147.87157.48167.72178.62190.23202.60208.67
Payout Ratio23.83%37.06%50.30%63.53%76.77%90.00%92.50%
Projected Dividends (M)35.2358.3784.36113.48146.03182.34193.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-8.70%-8.70%-8.70%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)63.3363.9364.53
Year 2 PV (M)99.31101.20103.11
Year 3 PV (M)144.95149.11153.35
Year 4 PV (M)202.38210.16218.17
Year 5 PV (M)274.17287.41301.16
PV of Terminal Value (M)29,023.6030,425.4531,880.96
Equity Value (M)29,807.7331,237.2532,721.26
Shares Outstanding (M)196.51196.51196.51
Fair Value$151.69$158.96$166.51
Upside / Downside810.48%854.14%899.47%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%