Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shenzhen Salubris Pharmaceuticals Co., Ltd. (002294.SZ)

Company Dividend Discount ModelIndustry: Medical - Instruments & SuppliesSector: Healthcare

Valuation Snapshot

Stable Growth$4.23 - $6.08$5.13
Multi-Stage$7.50 - $8.21$7.85
Blended Fair Value$6.49
Current Price$60.35
Upside-89.24%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.53%3.36%0.490.490.400.010.480.770.761.040.190.41
YoY Growth---0.61%24.52%2,738.49%-97.09%-37.28%1.10%-27.35%462.52%-55.02%16.98%
Dividend Yield--1.49%1.67%1.12%0.06%1.27%4.31%2.75%2.41%0.65%1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)672.56
(-) Cash Dividends Paid (M)557.47
(=) Cash Retained (M)115.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)134.5184.0750.44
Cash Retained (M)115.09115.09115.09
(-) Cash Required (M)-134.51-84.07-50.44
(=) Excess Retained (M)-19.4231.0264.65
(/) Shares Outstanding (M)1,114.151,114.151,114.15
(=) Excess Retained per Share-0.020.030.06
LTM Dividend per Share0.500.500.50
(+) Excess Retained per Share-0.020.030.06
(=) Adjusted Dividend0.480.530.56
WACC / Discount Rate9.00%9.00%9.00%
Growth Rate-2.18%-1.18%-0.18%
Fair Value$4.23$5.13$6.08
Upside / Downside-92.99%-91.50%-89.93%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)672.56664.65656.83649.10641.46633.91652.93
Payout Ratio82.89%84.31%85.73%87.16%88.58%90.00%92.50%
Projected Dividends (M)557.47560.37563.12565.72568.19570.52603.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.00%9.00%9.00%
Growth Rate-2.18%-1.18%-0.18%
Year 1 PV (M)508.92514.12519.32
Year 2 PV (M)464.46474.00483.65
Year 3 PV (M)423.77436.90450.30
Year 4 PV (M)386.54402.59419.13
Year 5 PV (M)352.49370.88390.03
PV of Terminal Value (M)6,223.996,548.686,886.79
Equity Value (M)8,360.168,747.179,149.21
Shares Outstanding (M)1,114.151,114.151,114.15
Fair Value$7.50$7.85$8.21
Upside / Downside-87.57%-86.99%-86.39%

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%