Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

North Chemical Industries Co., Ltd. (002246.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$2.23 - $3.11$2.67
Multi-Stage$3.47 - $3.82$3.64
Blended Fair Value$3.15
Current Price$22.70
Upside-86.11%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.91%5.03%0.050.050.040.040.060.060.050.140.020.02
YoY Growth--0.00%11.11%12.39%-27.27%0.00%17.05%-66.00%558.42%-11.12%-22.80%
Dividend Yield--0.48%0.61%0.44%0.34%0.84%0.74%0.44%1.17%0.11%0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)206.61
(-) Cash Dividends Paid (M)21.96
(=) Cash Retained (M)184.65
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)41.3225.8315.50
Cash Retained (M)184.65184.65184.65
(-) Cash Required (M)-41.32-25.83-15.50
(=) Excess Retained (M)143.32158.82169.15
(/) Shares Outstanding (M)549.26549.26549.26
(=) Excess Retained per Share0.260.290.31
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.260.290.31
(=) Adjusted Dividend0.300.330.35
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.18%-2.18%-1.18%
Fair Value$2.23$2.67$3.11
Upside / Downside-90.18%-88.25%-86.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)206.61202.11197.71193.41189.20185.08190.63
Payout Ratio10.63%26.50%42.38%58.25%74.13%90.00%92.50%
Projected Dividends (M)21.9653.5783.79112.66140.24166.57176.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate-3.18%-2.18%-1.18%
Year 1 PV (M)48.2548.7449.24
Year 2 PV (M)67.9769.3870.80
Year 3 PV (M)82.3184.8987.52
Year 4 PV (M)92.2996.16100.15
Year 5 PV (M)98.72103.93109.35
PV of Terminal Value (M)1,515.901,595.821,679.07
Equity Value (M)1,905.431,998.912,096.13
Shares Outstanding (M)549.26549.26549.26
Fair Value$3.47$3.64$3.82
Upside / Downside-84.72%-83.97%-83.19%

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%