Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Haohua Chemical Science & Technology Corp., Ltd. (600378.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$194.46 - $229.11$214.71
Multi-Stage$392.88 - $431.33$411.75
Blended Fair Value$313.23
Current Price$30.72
Upside919.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS18.34%31.47%0.370.510.250.240.220.160.090.010.010.02
YoY Growth---27.89%107.95%1.37%11.84%36.54%72.87%1,181.83%-40.00%-37.50%-20.00%
Dividend Yield--1.38%1.50%0.55%0.64%0.97%0.91%0.76%0.06%0.09%0.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,434.20
(-) Cash Dividends Paid (M)497.21
(=) Cash Retained (M)937.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)286.84179.28107.57
Cash Retained (M)937.00937.00937.00
(-) Cash Required (M)-286.84-179.28-107.57
(=) Excess Retained (M)650.16757.72829.43
(/) Shares Outstanding (M)1,244.961,244.961,244.96
(=) Excess Retained per Share0.520.610.67
LTM Dividend per Share0.400.400.40
(+) Excess Retained per Share0.520.610.67
(=) Adjusted Dividend0.921.011.07
WACC / Discount Rate-17.85%-17.85%-17.85%
Growth Rate5.50%6.50%7.50%
Fair Value$194.46$214.71$229.11
Upside / Downside533.00%598.91%645.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,434.201,527.431,626.711,732.451,845.061,964.982,023.93
Payout Ratio34.67%45.73%56.80%67.87%78.93%90.00%92.50%
Projected Dividends (M)497.21698.56923.981,175.761,456.371,768.491,872.14

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-17.85%-17.85%-17.85%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)842.35850.33858.32
Year 2 PV (M)1,343.511,369.101,394.93
Year 3 PV (M)2,061.512,120.692,180.99
Year 4 PV (M)3,079.123,197.533,319.33
Year 5 PV (M)4,508.644,726.414,952.51
PV of Terminal Value (M)477,289.77500,343.05524,278.62
Equity Value (M)489,124.90512,607.12536,984.71
Shares Outstanding (M)1,244.961,244.961,244.96
Fair Value$392.88$411.75$431.33
Upside / Downside1,178.92%1,240.32%1,304.06%

High-Yield Dividend Screener

« Prev Page 26 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600036.SSChina Merchants Bank Co., Ltd.5.46%$2.3039.04%
7296.TF.C.C. Co., Ltd.5.46%$202.4061.47%
BPF-UN.TOBoston Pizza Royalties Income Fund5.46%$1.2581.66%
SONDA.SNSonda S.A.5.46%$18.7857.64%
0062.HKTransport International Holdings Limited5.45%$0.5845.75%
AGN.ASAegon N.V.5.45%$0.3645.01%
CGCBV.HECargotec Corporation5.45%$2.1313.30%
LEVE3.SAMAHLE Metal Leve S.A.5.45%$1.8342.42%
RATCH-R.BKRatch Group Public Company Limited5.45%$1.6162.39%
071320.KSKorea District Heating Corp.5.44%$5,144.2919.59%
3051.TWOptimax Technology Corporation5.44%$1.0172.99%
LSIP.JKPT Perusahaan Perkebunan London Sumatra Indonesia Tbk5.44%$64.9923.07%
4580.TWOValue Valves Co., Ltd.5.43%$4.4379.29%
BNBR3.SABanco do Nordeste do Brasil S.A.5.43%$5.9820.89%
1866.HKChina XLX Fertiliser Ltd.5.42%$0.5022.65%
4207.TWOTaiwan Fructose Co., Ltd.5.42%$1.0061.33%
8955.TJapan Prime Realty Investment Corporation5.42%$5,726.8966.85%
8TRA.DETraton SE5.42%$1.7047.75%
AMATA.BKAmata Corporation Public Company Limited5.42%$0.9033.06%
CRECCrescera Capital Acquisition Corp.5.42%$0.5940.15%
9907.TWTon Yi Industrial Corp.5.41%$0.9770.39%
004970.KSSilla Co.,Ltd5.40%$499.3456.25%
JDE.DEJDE Peet's N.V.5.40%$1.7274.35%
0QU6.LHIAG Immobilien Holding AG5.39%$6.3944.68%
3022.TWIEI Integration Corp.5.39%$3.5169.75%
4105.TWOTTY Biopharm Company Limited5.39%$4.3568.65%
BNORDIK-CSE.COP/F BankNordik5.39%$8.3624.49%
003550.KSLG Corp.5.38%$4,358.8394.91%
2414.TWUnitech Computer Co., Ltd.5.38%$2.1971.08%
9627.SRTwareat Medical Care Co.5.38%$0.6671.63%
AMARC.BKAsia Medical and Agricultural Laboratory and Research Center Public Company Limited5.38%$0.1438.50%
MDNE3.SAMoura Dubeux Engenharia S.A.5.38%$1.2429.60%
001286.SZShaanxi Energy Investment5.37%$0.5064.09%
82020.HKANTA Sports-r5.37%$3.8940.14%
CCN.PACaisse Régionale de Crédit Agricole Mutuel de Normandie-Seine Société coopérative5.37%$7.0126.05%
ENGH.TOEnghouse Systems Limited5.37%$1.0879.39%
G07.SIGreat Eastern Holdings Limited5.37%$0.8240.54%
GEMA.JKPT Gema Grahasarana Tbk5.37%$5.1529.14%
HNK1.DEHeineken N.V.5.37%$3.7183.13%
SELER.PASelectirente5.37%$4.4033.09%
600750.SSJiang Zhong Pharmaceutical Co.,Ltd5.36%$1.2493.11%
000883.SZHubei Energy Group Co., Ltd.5.35%$0.2493.11%
039570.KSHDC I-Controls Co., Ltd.5.35%$448.0048.81%
AB9.DEABO Energy GmbH & Co. KGaA5.35%$0.6511.20%
CUP.AXCount Limited5.35%$0.068.76%
RB.SWReckitt Benckiser Group plc5.35%$2.8967.01%
0411.HKLam Soon (Hong Kong) Limited5.34%$0.6027.98%
1342.TWCathay Consolidated, Inc.5.34%$4.7687.76%
9612.SRSama Healthy Water Factory Co.5.34%$0.1039.45%
000521.SZChanghong Meiling Co., Ltd.5.33%$0.3554.63%