Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Ningbo Menovo Pharmaceutical Co., Ltd. (603538.SS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$9.66 - $23.87$14.44
Multi-Stage$20.44 - $22.50$21.45
Blended Fair Value$17.95
Current Price$21.75
Upside-17.49%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-14.86%8.51%0.100.270.230.060.190.230.180.020.010.01
YoY Growth---61.66%18.42%261.65%-66.67%-18.27%29.98%795.57%64.72%44.49%-81.74%
Dividend Yield--0.73%1.90%0.90%0.12%0.87%1.10%1.24%0.15%0.10%0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)99.48
(-) Cash Dividends Paid (M)33.97
(=) Cash Retained (M)65.51
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)19.9012.447.46
Cash Retained (M)65.5165.5165.51
(-) Cash Required (M)-19.90-12.44-7.46
(=) Excess Retained (M)45.6253.0858.05
(/) Shares Outstanding (M)217.81217.81217.81
(=) Excess Retained per Share0.210.240.27
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.210.240.27
(=) Adjusted Dividend0.370.400.42
WACC / Discount Rate4.89%4.89%4.89%
Growth Rate1.07%2.07%3.07%
Fair Value$9.66$14.44$23.87
Upside / Downside-55.60%-33.60%9.74%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)99.48101.54103.64105.79107.98110.21113.52
Payout Ratio34.15%45.32%56.49%67.66%78.83%90.00%92.50%
Projected Dividends (M)33.9746.0158.5571.5785.1299.19105.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.89%4.89%4.89%
Growth Rate1.07%2.07%3.07%
Year 1 PV (M)43.4443.8744.30
Year 2 PV (M)52.1753.2154.26
Year 3 PV (M)60.2162.0263.86
Year 4 PV (M)67.5970.3173.11
Year 5 PV (M)74.3678.1182.01
PV of Terminal Value (M)4,154.824,364.474,582.50
Equity Value (M)4,452.594,671.984,900.03
Shares Outstanding (M)217.81217.81217.81
Fair Value$20.44$21.45$22.50
Upside / Downside-6.01%-1.38%3.43%

High-Yield Dividend Screener

« Prev Page 22 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0K58.LNOV Inc.1.29%$0.2015.83%
CONConcentra Group Holdings Parent, Inc.1.29%$0.2520.88%
CSGSCSG Systems International, Inc.1.28%$0.9832.90%
CSLCarlisle Companies Incorporated1.28%$4.2023.23%
JKHYJack Henry & Associates, Inc.1.28%$2.2934.69%
MSAMSA Safety Incorporated1.28%$2.0829.19%
PAHCPhibro Animal Health Corporation1.28%$0.4828.68%
WMGWarner Music Group Corp.1.28%$0.3961.67%
0K4C.LNRG Energy, Inc.1.27%$2.1028.38%
DCIDonaldson Company, Inc.1.27%$1.1435.14%
TEXTerex Corporation1.27%$0.7029.49%
BCCBoise Cascade Company1.26%$0.9318.09%
BCMLBayCom Corp1.25%$0.3616.94%
MSCIMSCI Inc.1.25%$7.0744.68%
PRMWPrimo Water Corporation1.25%$0.3561.28%
ESIElement Solutions Inc1.24%$0.3232.50%
LECOLincoln Electric Holdings, Inc.1.23%$3.0031.76%
MCRIMonarch Casino & Resort, Inc.1.23%$1.1826.69%
PBI-PBPitney Bowes Inc. NT 431.23%$0.2561.37%
RJFRaymond James Financial, Inc.1.23%$2.0119.48%
WFRDWeatherford International plc1.23%$1.0017.78%
AMPAmeriprise Financial, Inc.1.22%$6.0416.30%
BRCBrady Corporation1.22%$0.9623.25%
GCBCGreene County Bancorp, Inc.1.21%$0.2613.26%
RICKRCI Hospitality Holdings, Inc.1.21%$0.2815.00%
ABCAmerisourceBergen Corporation1.20%$2.2528.12%
EQBKEquity Bancshares, Inc.1.20%$0.5458.24%
HMNFHMN Financial, Inc.1.20%$0.3428.27%
IBPInstalled Building Products, Inc.1.20%$3.2234.18%
CHHChoice Hotels International, Inc.1.19%$1.1513.93%
EQCEquity Commonwealth1.19%$0.028.60%
FLSFlowserve Corporation1.19%$0.8424.35%
ICEIntercontinental Exchange, Inc.1.19%$1.9033.71%
LNNLindsay Corporation1.19%$1.4421.27%
INGMIngram Micro Holding Corporation1.18%$0.2520.42%
RBARB Global, Inc.1.18%$1.2252.13%
SEICSEI Investments Company1.18%$0.9817.66%
HEESH&E Equipment Services, Inc.1.17%$1.1144.29%
WSFSWSFS Financial Corporation1.17%$0.6413.17%
ASTEAstec Industries, Inc.1.16%$0.5224.84%
GFGDThe Growth for Good Acquisition Corporation1.16%$0.1242.35%
HUBGHub Group, Inc.1.16%$0.5028.58%
NWSNews Corporation1.16%$0.3516.79%
FCXFreeport-McMoRan Inc.1.15%$0.6041.87%
GFFGriffon Corporation1.15%$0.8677.66%
LHLabcorp Holdings Inc.1.15%$2.8928.24%
YAFIXAMG Funds - AMG Yacktman Focused Fund1.15%$0.2227.84%
0L1G.LSS&C Technologies Holdings, Inc.1.14%$0.9929.41%
0M29.LXylem Inc.1.14%$1.5640.08%
DHID.R. Horton, Inc.1.14%$1.6613.80%