Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Yuanli Chemical Group Co.,Ltd. (603217.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$163.39 - $192.50$180.40
Multi-Stage$321.55 - $353.06$337.01
Blended Fair Value$258.70
Current Price$22.83
Upside1,033.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%12.49%0.390.500.500.230.260.000.040.040.080.11
YoY Growth---20.91%-0.01%114.94%-11.33%0.00%-100.00%-5.48%-48.45%-25.65%-13.06%
Dividend Yield--2.29%3.05%1.62%0.80%1.67%0.00%0.11%0.11%0.22%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)202.60
(-) Cash Dividends Paid (M)25.16
(=) Cash Retained (M)177.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)40.5225.3215.19
Cash Retained (M)177.44177.44177.44
(-) Cash Required (M)-40.52-25.32-15.19
(=) Excess Retained (M)136.92152.11162.24
(/) Shares Outstanding (M)209.31209.31209.31
(=) Excess Retained per Share0.650.730.78
LTM Dividend per Share0.120.120.12
(+) Excess Retained per Share0.650.730.78
(=) Adjusted Dividend0.770.850.90
WACC / Discount Rate-17.45%-17.45%-17.45%
Growth Rate5.50%6.50%7.50%
Fair Value$163.39$180.40$192.50
Upside / Downside615.66%690.18%743.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)202.60215.76229.79244.73260.63277.57285.90
Payout Ratio12.42%27.93%43.45%58.97%74.48%90.00%92.50%
Projected Dividends (M)25.1660.2799.84144.31194.13249.82264.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-17.45%-17.45%-17.45%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)72.3373.0173.70
Year 2 PV (M)143.78146.52149.29
Year 3 PV (M)249.38256.54263.84
Year 4 PV (M)402.59418.07434.00
Year 5 PV (M)621.71651.74682.91
PV of Terminal Value (M)65,814.5868,993.4472,293.98
Equity Value (M)67,304.3770,539.3373,897.71
Shares Outstanding (M)209.31209.31209.31
Fair Value$321.55$337.01$353.06
Upside / Downside1,308.47%1,376.17%1,446.45%

High-Yield Dividend Screener

« Prev Page 18 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HBCPHome Bancorp, Inc.1.92%$1.1019.54%
SLMSLM Corporation1.92%$0.5317.47%
UVEUniversal Insurance Holdings, Inc.1.92%$0.6114.30%
WALWestern Alliance Bancorporation1.92%$1.6420.05%
0JZ1.LMasco Corporation1.91%$1.2331.44%
0L8B.LSouthern Copper Corporation1.91%$2.8060.30%
BKRBaker Hughes Company1.91%$0.9030.82%
BPACBullpen Parlay Acquisition Company1.91%$0.2036.09%
ELVElevance Health Inc.1.91%$6.7527.56%
NGVCNatural Grocers by Vitamin Cottage, Inc.1.91%$0.4723.70%
SYBTStock Yards Bancorp, Inc.1.91%$1.2527.22%
0JVQ.LLowe's Companies, Inc.1.90%$4.6738.55%
ATERXAB Sustainable Global Thematic Fund Class R1.90%$2.8436.57%
BLLBall Corporation1.90%$1.329.47%
EAIEntergy Arkansas, Inc. 1M BD 4.875%661.90%$0.409.71%
MMCMarsh & McLennan Companies, Inc.1.90%$3.4741.48%
THOThor Industries, Inc.1.90%$2.0037.63%
TRGPTarga Resources Corp.1.90%$3.5546.50%
TTCThe Toro Company1.90%$1.5245.26%
0K8M.LNorfolk Southern Corporation1.89%$5.4241.12%
FDXFedEx Corporation1.89%$5.5432.63%
ALLThe Allstate Corporation1.87%$3.8112.13%
BERYBerry Global Group, Inc.1.87%$1.2624.23%
NHCNational HealthCare Corporation1.87%$2.4437.72%
PRDOPerdoceo Education Corporation1.87%$0.5423.03%
ABTAbbott Laboratories1.86%$2.3128.93%
TNETTriNet Group, Inc.1.86%$1.0638.35%
BTMDbiote Corp.1.85%$0.055.82%
WDFCWD-40 Company1.85%$3.6554.36%
AMTBAmerant Bancorp Inc.1.84%$0.3622.80%
BNHBrookfield Finance Inc. 4.625%1.84%$0.3070.51%
MGRCMcGrath RentCorp1.84%$1.9332.75%
NATINational Instruments Corporation1.84%$1.1082.38%
OTISOtis Worldwide Corporation1.84%$1.6347.44%
WSWorthington Steel, Inc.1.84%$0.6526.98%
KBHKB Home1.83%$1.0513.68%
WRBW. R. Berkley Corporation1.83%$1.2726.69%
PIPRPiper Sandler Companies1.82%$6.3647.91%
SFBSServisFirst Bancshares, Inc.1.82%$1.3027.90%
YUMYum! Brands, Inc.1.82%$2.7354.40%
LVSLas Vegas Sands Corp.1.81%$1.1851.99%
HNVRHanover Bancorp, Inc.1.80%$0.4126.32%
TSCOTractor Supply Company1.79%$0.9143.76%
CLIMack-Cali Realty Corporation1.78%$0.3321.71%
RRRRed Rock Resorts, Inc.1.78%$1.1260.48%
SBRSabine Royalty Trust1.78%$1.2523.02%
TMUST-Mobile US, Inc.1.78%$3.5533.70%
BWFGBankwell Financial Group, Inc.1.77%$0.8021.59%
DGXQuest Diagnostics Incorporated1.77%$3.0735.81%
JPMJPMorgan Chase & Co.1.77%$5.7527.69%