Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hangzhou Greenda Electronic Materials Co., Ltd. (603931.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$104.94 - $123.71$115.90
Multi-Stage$234.24 - $257.85$245.82
Blended Fair Value$180.86
Current Price$26.62
Upside579.42%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS14.06%0.00%0.270.250.210.150.130.140.110.270.180.00
YoY Growth--6.00%16.67%40.00%15.11%-3.12%20.49%-58.39%49.65%0.00%0.00%
Dividend Yield--0.94%1.14%0.62%0.79%0.61%0.87%0.73%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)127.60
(-) Cash Dividends Paid (M)43.90
(=) Cash Retained (M)83.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25.5215.959.57
Cash Retained (M)83.7083.7083.70
(-) Cash Required (M)-25.52-15.95-9.57
(=) Excess Retained (M)58.1867.7574.13
(/) Shares Outstanding (M)199.56199.56199.56
(=) Excess Retained per Share0.290.340.37
LTM Dividend per Share0.220.220.22
(+) Excess Retained per Share0.290.340.37
(=) Adjusted Dividend0.510.560.59
WACC / Discount Rate-21.27%-21.27%-21.27%
Growth Rate2.58%3.58%4.58%
Fair Value$104.94$115.90$123.71
Upside / Downside294.23%335.39%364.72%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)127.60132.17136.89141.79146.86152.11156.67
Payout Ratio34.41%45.52%56.64%67.76%78.88%90.00%92.50%
Projected Dividends (M)43.9060.1777.5496.08115.84136.90144.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-21.27%-21.27%-21.27%
Growth Rate2.58%3.58%4.58%
Year 1 PV (M)75.6876.4277.16
Year 2 PV (M)122.69125.09127.52
Year 3 PV (M)191.22196.86202.62
Year 4 PV (M)290.00301.48313.29
Year 5 PV (M)431.08452.51474.78
PV of Terminal Value (M)45,634.7447,902.9850,260.53
Equity Value (M)46,745.4049,055.3451,455.89
Shares Outstanding (M)199.56199.56199.56
Fair Value$234.24$245.82$257.85
Upside / Downside779.96%823.44%868.63%

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%