Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Boqian New Materials Stock Co., Ltd. (605376.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$98.54 - $116.10$108.80
Multi-Stage$226.11 - $248.22$236.96
Blended Fair Value$172.88
Current Price$65.44
Upside164.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS97.96%55.44%0.510.310.200.280.010.020.010.020.000.00
YoY Growth--62.48%52.61%-26.46%2,801.05%-42.53%28.62%-45.16%402.86%659.05%-89.94%
Dividend Yield--1.35%1.63%0.51%0.61%0.02%0.10%0.08%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)153.98
(-) Cash Dividends Paid (M)84.89
(=) Cash Retained (M)69.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)30.8019.2511.55
Cash Retained (M)69.0969.0969.09
(-) Cash Required (M)-30.80-19.25-11.55
(=) Excess Retained (M)38.2949.8457.54
(/) Shares Outstanding (M)263.76263.76263.76
(=) Excess Retained per Share0.150.190.22
LTM Dividend per Share0.320.320.32
(+) Excess Retained per Share0.150.190.22
(=) Adjusted Dividend0.470.510.54
WACC / Discount Rate-19.89%-19.89%-19.89%
Growth Rate5.50%6.50%7.50%
Fair Value$98.54$108.80$116.10
Upside / Downside50.59%66.26%77.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)153.98163.99174.65186.00198.09210.97217.30
Payout Ratio55.13%62.11%69.08%76.05%83.03%90.00%92.50%
Projected Dividends (M)84.89101.85120.65141.46164.47189.87201.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-19.89%-19.89%-19.89%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)125.95127.14128.33
Year 2 PV (M)184.50188.01191.56
Year 3 PV (M)267.52275.19283.02
Year 4 PV (M)384.63399.42414.63
Year 5 PV (M)549.10575.62603.16
PV of Terminal Value (M)58,128.5960,936.2263,851.31
Equity Value (M)59,640.2862,501.6165,472.02
Shares Outstanding (M)263.76263.76263.76
Fair Value$226.11$236.96$248.22
Upside / Downside245.53%262.11%279.32%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%