Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Jingxing Paper Joint Stock Co., Ltd. (002067.SZ)

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

Valuation Snapshot

Stable Growth$0.28 - $0.39$0.33
Multi-Stage$0.55 - $0.61$0.58
Blended Fair Value$0.45
Current Price$6.28
Upside-92.76%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-9.44%-6.76%0.050.020.020.020.060.090.120.140.090.12
YoY Growth--144.06%-4.71%-7.62%-56.64%-34.60%-27.44%-13.32%51.51%-21.72%9.33%
Dividend Yield--1.40%0.70%0.65%0.60%1.44%2.85%2.78%2.42%1.45%1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)62.09
(-) Cash Dividends Paid (M)24.11
(=) Cash Retained (M)37.98
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12.427.764.66
Cash Retained (M)37.9837.9837.98
(-) Cash Required (M)-12.42-7.76-4.66
(=) Excess Retained (M)25.5630.2233.32
(/) Shares Outstanding (M)1,237.821,237.821,237.82
(=) Excess Retained per Share0.020.020.03
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.020.020.03
(=) Adjusted Dividend0.040.040.05
WACC / Discount Rate8.60%8.60%8.60%
Growth Rate-5.05%-4.05%-3.05%
Fair Value$0.28$0.33$0.39
Upside / Downside-95.56%-94.70%-93.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)62.0959.5857.1754.8552.6350.5052.02
Payout Ratio38.84%49.07%59.30%69.53%79.77%90.00%92.50%
Projected Dividends (M)24.1129.2333.9038.1441.9845.4548.12

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.60%8.60%8.60%
Growth Rate-5.05%-4.05%-3.05%
Year 1 PV (M)26.6426.9227.20
Year 2 PV (M)28.1528.7429.35
Year 3 PV (M)28.8629.7830.72
Year 4 PV (M)28.9430.1831.46
Year 5 PV (M)28.5530.0931.69
PV of Terminal Value (M)539.41568.42598.66
Equity Value (M)680.54714.12749.07
Shares Outstanding (M)1,237.821,237.821,237.82
Fair Value$0.55$0.58$0.61
Upside / Downside-91.25%-90.81%-90.36%

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%