Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

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 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%