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 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%