Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Sinoma Science & Technology Co.,Ltd. (002080.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$177.37 - $208.98$195.84
Multi-Stage$244.81 - $268.71$256.54
Blended Fair Value$226.19
Current Price$34.02
Upside564.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.59%26.57%0.720.890.990.790.630.440.290.270.310.28
YoY Growth---18.93%-9.97%25.82%26.13%42.82%50.02%9.09%-12.47%7.82%312.91%
Dividend Yield--4.86%5.67%4.11%3.25%2.68%3.85%2.58%2.62%3.24%3.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,763.29
(-) Cash Dividends Paid (M)824.11
(=) Cash Retained (M)939.18
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)352.66220.41132.25
Cash Retained (M)939.18939.18939.18
(-) Cash Required (M)-352.66-220.41-132.25
(=) Excess Retained (M)586.52718.77806.93
(/) Shares Outstanding (M)1,678.051,678.051,678.05
(=) Excess Retained per Share0.350.430.48
LTM Dividend per Share0.490.490.49
(+) Excess Retained per Share0.350.430.48
(=) Adjusted Dividend0.840.920.97
WACC / Discount Rate-11.27%-11.27%-11.27%
Growth Rate5.50%6.50%7.50%
Fair Value$177.37$195.84$208.98
Upside / Downside421.38%475.67%514.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,763.291,877.911,999.972,129.972,268.412,415.862,488.34
Payout Ratio46.74%55.39%64.04%72.69%81.35%90.00%92.50%
Projected Dividends (M)824.111,040.171,280.831,548.381,845.302,174.282,301.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-11.27%-11.27%-11.27%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,161.291,172.301,183.31
Year 2 PV (M)1,596.501,626.911,657.61
Year 3 PV (M)2,154.742,216.602,279.62
Year 4 PV (M)2,866.982,977.243,090.64
Year 5 PV (M)3,771.493,953.654,142.79
PV of Terminal Value (M)399,253.84418,537.95438,560.11
Equity Value (M)410,804.84430,484.65450,914.08
Shares Outstanding (M)1,678.051,678.051,678.05
Fair Value$244.81$256.54$268.71
Upside / Downside619.61%654.08%689.87%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%