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

Hubei Heyuan Gas Co.,Ltd. (002971.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$57.48 - $67.73$63.47
Multi-Stage$81.13 - $89.11$85.04
Blended Fair Value$74.25
Current Price$35.43
Upside109.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.05%0.00%0.230.120.170.230.080.080.160.080.060.07
YoY Growth--98.57%-32.53%-26.13%191.80%-2.29%-49.43%110.86%24.08%-9.46%0.00%
Dividend Yield--1.19%0.55%0.96%1.43%0.58%0.51%1.36%0.65%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)72.08
(-) Cash Dividends Paid (M)69.48
(=) Cash Retained (M)2.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14.429.015.41
Cash Retained (M)2.602.602.60
(-) Cash Required (M)-14.42-9.01-5.41
(=) Excess Retained (M)-11.82-6.41-2.81
(/) Shares Outstanding (M)209.51209.51209.51
(=) Excess Retained per Share-0.06-0.03-0.01
LTM Dividend per Share0.330.330.33
(+) Excess Retained per Share-0.06-0.03-0.01
(=) Adjusted Dividend0.280.300.32
WACC / Discount Rate-12.29%-12.29%-12.29%
Growth Rate4.42%5.42%6.42%
Fair Value$57.48$63.47$67.73
Upside / Downside62.22%79.13%91.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)72.0875.9880.1084.4389.0193.8396.64
Payout Ratio96.40%95.12%93.84%92.56%91.28%90.00%92.50%
Projected Dividends (M)69.4872.2775.1678.1581.2584.4589.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-12.29%-12.29%-12.29%
Growth Rate4.42%5.42%6.42%
Year 1 PV (M)81.6282.4083.18
Year 2 PV (M)95.8697.7099.56
Year 3 PV (M)112.56115.82119.15
Year 4 PV (M)132.14137.28142.56
Year 5 PV (M)155.11162.68170.54
PV of Terminal Value (M)16,420.0017,221.4818,053.96
Equity Value (M)16,997.2817,817.3618,668.96
Shares Outstanding (M)209.51209.51209.51
Fair Value$81.13$85.04$89.11
Upside / Downside128.98%140.03%151.50%

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%