Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Fujian Aonong Biological Technology Group Incorporation Limited (603363.SS)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$174.04 - $272.86$255.71
Multi-Stage$43.70 - $47.90$45.77
Blended Fair Value$150.74
Current Price$4.80
Upside3,040.33%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.91%20.48%0.060.250.280.260.140.060.060.020.010.03
YoY Growth---76.94%-11.35%8.07%85.81%121.21%14.18%182.08%46.91%-58.45%260.80%
Dividend Yield--1.67%4.58%2.25%1.10%1.02%0.38%0.47%0.14%0.25%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,812.27
(-) Cash Dividends Paid (M)44.12
(=) Cash Retained (M)1,768.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)362.45226.53135.92
Cash Retained (M)1,768.141,768.141,768.14
(-) Cash Required (M)-362.45-226.53-135.92
(=) Excess Retained (M)1,405.691,541.611,632.22
(/) Shares Outstanding (M)1,320.901,320.901,320.90
(=) Excess Retained per Share1.061.171.24
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share1.061.171.24
(=) Adjusted Dividend1.101.201.27
WACC / Discount Rate6.17%6.17%6.17%
Growth Rate5.50%6.50%7.50%
Fair Value$174.04$255.71$272.86
Upside / Downside3,525.74%5,227.21%5,584.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,812.271,930.062,055.522,189.132,331.422,482.962,557.45
Payout Ratio2.43%19.95%37.46%54.97%72.49%90.00%92.50%
Projected Dividends (M)44.12385.01770.011,203.451,689.982,234.672,365.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.17%6.17%6.17%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)359.24362.65366.05
Year 2 PV (M)670.41683.18696.07
Year 3 PV (M)977.661,005.721,034.32
Year 4 PV (M)1,281.031,330.301,380.97
Year 5 PV (M)1,580.571,656.911,736.17
PV of Terminal Value (M)52,859.8655,413.0158,063.88
Equity Value (M)57,728.7760,451.7763,277.46
Shares Outstanding (M)1,320.901,320.901,320.90
Fair Value$43.70$45.77$47.90
Upside / Downside810.50%853.45%898.02%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%