Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hunan Jingfeng Pharmaceutical Co.,Ltd. (000908.SZ)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$0.52 - $0.67$0.60
Multi-Stage$1.64 - $1.84$1.74
Blended Fair Value$1.17
Current Price$5.93
Upside-80.28%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-31.14%-7.34%0.020.030.040.100.100.100.010.100.090.06
YoY Growth---43.24%-40.42%-56.68%2.51%3.11%883.84%-90.38%14.32%54.52%80.14%
Dividend Yield--0.34%1.18%1.49%2.39%2.32%2.78%0.17%1.82%0.93%0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)156.56
(-) Cash Dividends Paid (M)10.06
(=) Cash Retained (M)146.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)31.3119.5711.74
Cash Retained (M)146.50146.50146.50
(-) Cash Required (M)-31.31-19.57-11.74
(=) Excess Retained (M)115.19126.93134.76
(/) Shares Outstanding (M)880.83880.83880.83
(=) Excess Retained per Share0.130.140.15
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.130.140.15
(=) Adjusted Dividend0.140.160.16
WACC / Discount Rate6.56%6.56%6.56%
Growth Rate-16.35%-15.35%-14.35%
Fair Value$0.52$0.60$0.67
Upside / Downside-91.24%-89.86%-88.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)156.56132.53112.1994.9780.4068.0670.10
Payout Ratio6.42%23.14%39.85%56.57%73.28%90.00%92.50%
Projected Dividends (M)10.0630.6744.7153.7358.9261.2564.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.56%6.56%6.56%
Growth Rate-16.35%-15.35%-14.35%
Year 1 PV (M)28.4428.7829.12
Year 2 PV (M)38.4639.3840.32
Year 3 PV (M)42.8544.4146.00
Year 4 PV (M)43.5845.7147.90
Year 5 PV (M)42.0244.5947.29
PV of Terminal Value (M)1,251.171,327.771,408.06
Equity Value (M)1,446.531,530.631,618.69
Shares Outstanding (M)880.83880.83880.83
Fair Value$1.64$1.74$1.84
Upside / Downside-72.31%-70.70%-69.01%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%