Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Anhui Sierte Fertilizer industry Ltd. ,company (002538.SZ)

Company Dividend Discount ModelIndustry: Agricultural InputsSector: Basic Materials

Valuation Snapshot

Stable Growth$23.32 - $51.66$48.41
Multi-Stage$8.38 - $9.17$8.77
Blended Fair Value$28.59
Current Price$5.27
Upside442.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS20.57%10.22%0.240.270.380.200.070.090.180.120.130.10
YoY Growth---10.03%-29.41%92.28%180.89%-25.71%-48.41%46.94%-4.56%33.16%7.75%
Dividend Yield--3.99%5.28%4.78%2.26%1.25%1.89%2.95%1.54%1.26%0.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)222.20
(-) Cash Dividends Paid (M)127.88
(=) Cash Retained (M)94.32
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)44.4427.7816.67
Cash Retained (M)94.3294.3294.32
(-) Cash Required (M)-44.44-27.78-16.67
(=) Excess Retained (M)49.8866.5577.66
(/) Shares Outstanding (M)853.57853.57853.57
(=) Excess Retained per Share0.060.080.09
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.060.080.09
(=) Adjusted Dividend0.210.230.24
WACC / Discount Rate6.20%6.20%6.20%
Growth Rate5.26%6.26%7.26%
Fair Value$23.32$48.41$51.66
Upside / Downside342.42%818.60%880.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)222.20236.12250.91266.63283.34301.09310.12
Payout Ratio57.55%64.04%70.53%77.02%83.51%90.00%92.50%
Projected Dividends (M)127.88151.22176.97205.36236.62270.98286.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.20%6.20%6.20%
Growth Rate5.26%6.26%7.26%
Year 1 PV (M)141.04142.38143.72
Year 2 PV (M)153.96156.90159.87
Year 3 PV (M)166.64171.43176.32
Year 4 PV (M)179.08185.98193.08
Year 5 PV (M)191.29200.55210.16
PV of Terminal Value (M)6,318.546,624.426,942.04
Equity Value (M)7,150.547,481.667,825.18
Shares Outstanding (M)853.57853.57853.57
Fair Value$8.38$8.77$9.17
Upside / Downside58.96%66.32%73.96%

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%