Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Heilongjiang Agriculture Company Limited (600598.SS)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$9.28 - $17.45$12.60
Multi-Stage$16.09 - $17.64$16.85
Blended Fair Value$14.73
Current Price$14.37
Upside2.47%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.90%38.00%0.440.420.400.400.380.400.270.340.290.39
YoY Growth--4.57%5.00%-0.04%5.30%-4.96%48.10%-20.60%15.25%-24.88%2,140.25%
Dividend Yield--3.17%3.39%2.98%2.64%2.43%2.32%2.68%3.07%2.62%3.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,096.57
(-) Cash Dividends Paid (M)978.24
(=) Cash Retained (M)118.34
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)219.31137.0782.24
Cash Retained (M)118.34118.34118.34
(-) Cash Required (M)-219.31-137.07-82.24
(=) Excess Retained (M)-100.98-18.7336.10
(/) Shares Outstanding (M)1,777.681,777.681,777.68
(=) Excess Retained per Share-0.06-0.010.02
LTM Dividend per Share0.550.550.55
(+) Excess Retained per Share-0.06-0.010.02
(=) Adjusted Dividend0.490.540.57
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate0.94%1.94%2.94%
Fair Value$9.28$12.60$17.45
Upside / Downside-35.40%-12.29%21.45%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,096.571,117.881,139.591,161.731,184.291,207.301,243.52
Payout Ratio89.21%89.37%89.52%89.68%89.84%90.00%92.50%
Projected Dividends (M)978.24999.011,020.221,041.881,063.991,086.571,150.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate0.94%1.94%2.94%
Year 1 PV (M)930.51939.73948.95
Year 2 PV (M)885.11902.73920.53
Year 3 PV (M)841.92867.19892.96
Year 4 PV (M)800.84833.05866.22
Year 5 PV (M)761.76800.24840.27
PV of Terminal Value (M)24,375.5125,607.0626,887.90
Equity Value (M)28,595.6429,950.0031,356.83
Shares Outstanding (M)1,777.681,777.681,777.68
Fair Value$16.09$16.85$17.64
Upside / Downside11.94%17.24%22.75%

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%