Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Advanced Technology & Materials Co., Ltd. (000969.SZ)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$5.19 - $10.41$7.22
Multi-Stage$4.89 - $5.33$5.10
Blended Fair Value$6.16
Current Price$13.56
Upside-54.55%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.14%19.64%0.100.120.000.020.020.100.030.100.100.10
YoY Growth---17.60%12,397.80%-95.10%0.00%-80.06%234.38%-71.31%2.87%-1.85%515.85%
Dividend Yield--0.78%1.36%0.01%0.25%0.29%1.63%0.42%1.28%1.01%0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)313.95
(-) Cash Dividends Paid (M)223.72
(=) Cash Retained (M)90.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)62.7939.2423.55
Cash Retained (M)90.2390.2390.23
(-) Cash Required (M)-62.79-39.24-23.55
(=) Excess Retained (M)27.4450.9966.68
(/) Shares Outstanding (M)1,038.641,038.641,038.64
(=) Excess Retained per Share0.030.050.06
LTM Dividend per Share0.220.220.22
(+) Excess Retained per Share0.030.050.06
(=) Adjusted Dividend0.240.260.28
WACC / Discount Rate9.04%9.04%9.04%
Growth Rate4.19%5.19%6.19%
Fair Value$5.19$7.22$10.41
Upside / Downside-61.70%-46.73%-23.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)313.95330.23347.36365.37384.31404.24416.37
Payout Ratio71.26%75.01%78.76%82.50%86.25%90.00%92.50%
Projected Dividends (M)223.72247.70273.56301.44331.48363.82385.14

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.04%9.04%9.04%
Growth Rate4.19%5.19%6.19%
Year 1 PV (M)225.01227.17229.33
Year 2 PV (M)225.74230.10234.49
Year 3 PV (M)225.96232.53239.23
Year 4 PV (M)225.72234.51243.55
Year 5 PV (M)225.05236.05247.49
PV of Terminal Value (M)3,946.294,139.354,339.90
Equity Value (M)5,073.785,299.725,534.00
Shares Outstanding (M)1,038.641,038.641,038.64
Fair Value$4.89$5.10$5.33
Upside / Downside-63.97%-62.37%-60.71%

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%