Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Aidite Qinhuangdao Technology Co Ltd (301580.SZ)

Company Dividend Discount ModelIndustry: Medical - SpecialtiesSector: Healthcare

Valuation Snapshot

Stable Growth$1.64 - $1.98$1.83
Multi-Stage$1.07 - $1.13$1.10
Blended Fair Value$1.47
Current Price$44.01
Upside-96.67%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019
DPS0.00%0.00%0.000.000.000.010.190.250.000.000.000.00
YoY Growth--0.00%0.00%-100.00%-94.05%-23.19%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.00%0.00%0.00%0.02%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)180.93
(-) Cash Dividends Paid (M)49.60
(=) Cash Retained (M)131.33
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36.1922.6213.57
Cash Retained (M)131.33131.33131.33
(-) Cash Required (M)-36.19-22.62-13.57
(=) Excess Retained (M)95.15108.72117.76
(/) Shares Outstanding (M)90.1590.1590.15
(=) Excess Retained per Share1.061.211.31
LTM Dividend per Share0.550.550.55
(+) Excess Retained per Share1.061.211.31
(=) Adjusted Dividend1.611.761.86
WACC / Discount Rate93.79%93.79%93.79%
Growth Rate-2.00%-1.00%0.00%
Fair Value$1.64$1.83$1.98
Upside / Downside-96.27%-95.83%-95.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)180.93179.12177.33175.55173.80172.06177.22
Payout Ratio27.41%39.93%52.45%64.96%77.48%90.00%92.50%
Projected Dividends (M)49.6071.5293.00114.05134.66154.85163.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate93.79%93.79%93.79%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)36.5336.9137.28
Year 2 PV (M)24.2724.7725.27
Year 3 PV (M)15.2015.6716.15
Year 4 PV (M)9.179.559.94
Year 5 PV (M)5.395.675.96
PV of Terminal Value (M)6.286.616.95
Equity Value (M)96.8499.17101.54
Shares Outstanding (M)90.1590.1590.15
Fair Value$1.07$1.10$1.13
Upside / Downside-97.56%-97.50%-97.44%

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%