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

Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd (600063.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$43.83 - $51.65$48.40
Multi-Stage$67.31 - $73.93$70.56
Blended Fair Value$59.48
Current Price$6.21
Upside857.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS30.22%37.45%0.090.150.090.090.050.020.010.090.040.02
YoY Growth---44.35%68.18%0.00%66.67%140.00%66.67%-84.01%129.53%139.14%339.53%
Dividend Yield--1.82%3.79%1.41%1.52%1.26%0.62%0.39%2.61%0.77%0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)549.46
(-) Cash Dividends Paid (M)174.73
(=) Cash Retained (M)374.73
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)109.8968.6841.21
Cash Retained (M)374.73374.73374.73
(-) Cash Required (M)-109.89-68.68-41.21
(=) Excess Retained (M)264.83306.04333.52
(/) Shares Outstanding (M)2,101.602,101.602,101.60
(=) Excess Retained per Share0.130.150.16
LTM Dividend per Share0.080.080.08
(+) Excess Retained per Share0.130.150.16
(=) Adjusted Dividend0.210.230.24
WACC / Discount Rate-13.66%-13.66%-13.66%
Growth Rate4.78%5.78%6.78%
Fair Value$43.83$48.40$51.65
Upside / Downside605.84%679.38%731.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)549.46581.24614.85650.41688.03727.83749.66
Payout Ratio31.80%43.44%55.08%66.72%78.36%90.00%92.50%
Projected Dividends (M)174.73252.49338.67433.96539.14655.04693.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-13.66%-13.66%-13.66%
Growth Rate4.78%5.78%6.78%
Year 1 PV (M)289.68292.44295.21
Year 2 PV (M)445.75454.30462.93
Year 3 PV (M)655.29674.23693.54
Year 4 PV (M)934.01970.181,007.39
Year 5 PV (M)1,301.911,365.231,430.99
PV of Terminal Value (M)137,821.73144,524.96151,486.50
Equity Value (M)141,448.38148,281.35155,376.56
Shares Outstanding (M)2,101.602,101.602,101.60
Fair Value$67.31$70.56$73.93
Upside / Downside983.82%1,036.17%1,090.54%

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%