Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Daoming Optics&Chemical Co.,Ltd (002632.SZ)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$5.68 - $11.67$7.97
Multi-Stage$9.34 - $10.27$9.80
Blended Fair Value$8.88
Current Price$10.88
Upside-18.34%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.30%44.16%0.430.450.050.000.180.370.060.040.020.01
YoY Growth---4.28%799.22%2,762.98%-99.01%-51.85%520.48%64.75%50.12%114.71%0.00%
Dividend Yield--4.92%5.13%0.67%0.03%2.83%4.78%0.66%0.42%0.24%0.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)205.49
(-) Cash Dividends Paid (M)81.33
(=) Cash Retained (M)124.16
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)41.1025.6915.41
Cash Retained (M)124.16124.16124.16
(-) Cash Required (M)-41.10-25.69-15.41
(=) Excess Retained (M)83.0698.47108.75
(/) Shares Outstanding (M)625.12625.12625.12
(=) Excess Retained per Share0.130.160.17
LTM Dividend per Share0.130.130.13
(+) Excess Retained per Share0.130.160.17
(=) Adjusted Dividend0.260.290.30
WACC / Discount Rate5.99%5.99%5.99%
Growth Rate1.30%2.30%3.30%
Fair Value$5.68$7.97$11.67
Upside / Downside-47.80%-26.72%7.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)205.49210.22215.05219.99225.05230.23237.13
Payout Ratio39.58%49.66%59.75%69.83%79.92%90.00%92.50%
Projected Dividends (M)81.33104.40128.49153.63179.85207.21219.35

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.99%5.99%5.99%
Growth Rate1.30%2.30%3.30%
Year 1 PV (M)97.5498.5099.46
Year 2 PV (M)112.15114.37116.62
Year 3 PV (M)125.28129.02132.84
Year 4 PV (M)137.02142.51148.17
Year 5 PV (M)147.48154.91162.63
PV of Terminal Value (M)5,221.505,484.365,757.71
Equity Value (M)5,840.976,123.686,417.44
Shares Outstanding (M)625.12625.12625.12
Fair Value$9.34$9.80$10.27
Upside / Downside-14.12%-9.96%-5.64%

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%