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

Hubei Heyuan Gas Co.,Ltd. (002971.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$57.48 - $67.73$63.47
Multi-Stage$81.13 - $89.11$85.04
Blended Fair Value$74.25
Current Price$35.43
Upside109.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.05%0.00%0.230.120.170.230.080.080.160.080.060.07
YoY Growth--98.57%-32.53%-26.13%191.80%-2.29%-49.43%110.86%24.08%-9.46%0.00%
Dividend Yield--1.19%0.55%0.96%1.43%0.58%0.51%1.36%0.65%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)72.08
(-) Cash Dividends Paid (M)69.48
(=) Cash Retained (M)2.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14.429.015.41
Cash Retained (M)2.602.602.60
(-) Cash Required (M)-14.42-9.01-5.41
(=) Excess Retained (M)-11.82-6.41-2.81
(/) Shares Outstanding (M)209.51209.51209.51
(=) Excess Retained per Share-0.06-0.03-0.01
LTM Dividend per Share0.330.330.33
(+) Excess Retained per Share-0.06-0.03-0.01
(=) Adjusted Dividend0.280.300.32
WACC / Discount Rate-12.29%-12.29%-12.29%
Growth Rate4.42%5.42%6.42%
Fair Value$57.48$63.47$67.73
Upside / Downside62.22%79.13%91.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)72.0875.9880.1084.4389.0193.8396.64
Payout Ratio96.40%95.12%93.84%92.56%91.28%90.00%92.50%
Projected Dividends (M)69.4872.2775.1678.1581.2584.4589.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-12.29%-12.29%-12.29%
Growth Rate4.42%5.42%6.42%
Year 1 PV (M)81.6282.4083.18
Year 2 PV (M)95.8697.7099.56
Year 3 PV (M)112.56115.82119.15
Year 4 PV (M)132.14137.28142.56
Year 5 PV (M)155.11162.68170.54
PV of Terminal Value (M)16,420.0017,221.4818,053.96
Equity Value (M)16,997.2817,817.3618,668.96
Shares Outstanding (M)209.51209.51209.51
Fair Value$81.13$85.04$89.11
Upside / Downside128.98%140.03%151.50%

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%