Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Shandong Sunpaper Co., Ltd. (002078.SZ)

Company Dividend Discount ModelIndustry: Paper, Lumber & Forest ProductsSector: Basic Materials

Valuation Snapshot

Stable Growth$190.28 - $224.19$210.10
Multi-Stage$85.81 - $94.16$89.91
Blended Fair Value$150.00
Current Price$14.29
Upside949.71%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.71%9.89%0.490.410.410.280.260.270.270.200.180.18
YoY Growth--18.49%0.29%44.94%9.73%-3.78%-0.97%37.67%13.02%-1.46%-7.02%
Dividend Yield--3.33%2.82%3.39%2.50%1.65%3.07%3.66%1.80%2.45%3.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,142.12
(-) Cash Dividends Paid (M)338.26
(=) Cash Retained (M)2,803.86
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)628.42392.77235.66
Cash Retained (M)2,803.862,803.862,803.86
(-) Cash Required (M)-628.42-392.77-235.66
(=) Excess Retained (M)2,175.442,411.102,568.20
(/) Shares Outstanding (M)2,787.372,787.372,787.37
(=) Excess Retained per Share0.780.870.92
LTM Dividend per Share0.120.120.12
(+) Excess Retained per Share0.780.870.92
(=) Adjusted Dividend0.900.991.04
WACC / Discount Rate4.38%4.38%4.38%
Growth Rate5.50%6.50%7.50%
Fair Value$190.28$210.10$224.19
Upside / Downside1,231.58%1,370.23%1,468.83%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,142.123,346.363,563.883,795.534,042.244,304.984,434.13
Payout Ratio10.77%26.61%42.46%58.31%74.15%90.00%92.50%
Projected Dividends (M)338.26890.541,513.192,213.032,997.443,874.484,101.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.38%4.38%4.38%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)845.20853.22861.23
Year 2 PV (M)1,363.031,388.991,415.20
Year 3 PV (M)1,891.921,946.232,001.57
Year 4 PV (M)2,432.062,525.592,621.79
Year 5 PV (M)2,983.613,127.723,277.35
PV of Terminal Value (M)229,681.67240,775.38252,293.67
Equity Value (M)239,197.50250,617.13262,470.81
Shares Outstanding (M)2,787.372,787.372,787.37
Fair Value$85.81$89.91$94.16
Upside / Downside500.52%529.19%558.95%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%