Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Sanmei Chemical Industry Co., Ltd. (603379.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$481.69 - $567.87$532.01
Multi-Stage$1,051.28 - $1,157.89$1,103.55
Blended Fair Value$817.78
Current Price$58.82
Upside1,290.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.53%-4.49%0.230.240.170.110.320.100.650.270.760.32
YoY Growth---3.85%40.31%54.45%-65.67%213.52%-84.34%145.93%-64.93%135.17%-11.29%
Dividend Yield--0.57%0.55%0.51%0.53%1.87%0.48%1.96%0.80%2.27%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,808.62
(-) Cash Dividends Paid (M)415.94
(=) Cash Retained (M)1,392.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)361.72226.08135.65
Cash Retained (M)1,392.681,392.681,392.68
(-) Cash Required (M)-361.72-226.08-135.65
(=) Excess Retained (M)1,030.951,166.601,257.03
(/) Shares Outstanding (M)612.78612.78612.78
(=) Excess Retained per Share1.681.902.05
LTM Dividend per Share0.680.680.68
(+) Excess Retained per Share1.681.902.05
(=) Adjusted Dividend2.362.582.73
WACC / Discount Rate-21.28%-21.28%-21.28%
Growth Rate2.00%3.00%4.00%
Fair Value$481.69$532.01$567.87
Upside / Downside718.92%804.47%865.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,808.621,862.881,918.781,976.352,035.652,096.722,159.62
Payout Ratio23.00%36.40%49.80%63.20%76.60%90.00%92.50%
Projected Dividends (M)415.94678.06955.521,249.031,559.291,887.051,997.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-21.28%-21.28%-21.28%
Growth Rate2.00%3.00%4.00%
Year 1 PV (M)853.02861.38869.75
Year 2 PV (M)1,512.281,542.071,572.16
Year 3 PV (M)2,486.902,560.762,636.07
Year 4 PV (M)3,905.784,061.214,221.24
Year 5 PV (M)5,946.446,243.706,552.74
PV of Terminal Value (M)629,496.80660,965.38693,680.06
Equity Value (M)644,201.21676,234.52709,532.02
Shares Outstanding (M)612.78612.78612.78
Fair Value$1,051.28$1,103.55$1,157.89
Upside / Downside1,687.28%1,776.15%1,868.53%

High-Yield Dividend Screener

« Prev Page 28 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U96.SISembcorp Industries Ltd5.19%$0.3229.05%
CIN.AXCarlton Investments Limited5.18%$1.7961.04%
MERK.JKPT Merck Tbk5.18%$170.3142.74%
0QQ2.LGeberit AG5.17%$25.4271.02%
2640.TWOTaiwan Taxi Co.,Ltd.5.17%$7.0177.56%
603508.SSHenan Thinker Automatic Equipment Co., Ltd.5.17%$1.4488.86%
RICHT.BDChemical Works5.17%$509.8341.05%
FPT.BKFrasers Property (Thailand) Public Company Limited5.16%$0.3140.49%
YSON.FSonae, SGPS, S.A.5.16%$0.0960.40%
0QS5.LBossard Holding AG5.15%$7.9044.91%
2341.HKEcoGreen International Group Limited5.15%$0.109.70%
4942.TWChia Chang Co., Ltd5.15%$1.9967.15%
601555.SSSoochow Securities Co., Ltd.5.15%$0.4766.76%
601686.SSTianjin You Fa Steel Pipe Group Stock Co., Ltd.5.15%$0.3256.09%
6979.HKZJLD Group Inc5.15%$0.4556.09%
3118.TWOLevel Biotechnology Inc.5.14%$1.7080.08%
ALTOU.PATouax5.14%$0.2220.71%
BE8.BKBeryl 8 Plus Public Company Limited5.14%$0.2475.69%
KEG-UN.TOThe Keg Royalties Income Fund5.14%$0.9684.63%
QEWS.QAQatar Electricity & Water Company Q.P.S.C.5.14%$0.7767.87%
6805.HKKimou Environmental Holding Limited5.13%$0.1360.10%
9521.SRInmar Company for Real Estate Development and Investment5.13%$1.0024.60%
MTI.BKMuang Thai Insurance Public Company Limited5.13%$0.8045.07%
3218.TWOUniversal Vision Biotechnology Co., Ltd.5.12%$7.4771.57%
600694.SSDashang Co., Ltd.5.12%$0.9263.22%
601877.SSZhejiang Chint Electrics Co., Ltd.5.12%$1.4367.03%
GL9.IRGlanbia plc5.12%$0.7450.22%
STBP3.SASantos Brasil Participações S.A.5.12%$0.7478.31%
WSU.DEWashTec AG5.12%$2.4092.47%
0RUJ.LDelta Plus Group5.11%$2.4829.42%
2887.TWTS Financial Holding Co., Ltd.5.11%$1.0493.64%
3003.SRCity Cement Company5.11%$0.6566.06%
ALVU.PAVente-Unique.com S.A.5.11%$0.7945.95%
CAML3.SACamil Alimentos S.A.5.11%$0.2860.82%
RECTRectitude Holdings Ltd Ordinary Shares5.11%$0.0926.70%
603518.SSJinhong Fashion Group Co.,Ltd.5.10%$0.4966.21%
6242.TWOLi Kang Biomedical Co., Ltd.5.10%$2.0077.54%
ECMPA.ASEurocommercial Properties N.V.5.10%$1.3355.30%
NOMDNomad Foods Limited5.09%$0.6246.03%
2249.TWOYoung Shine Electric Co., Ltd.5.08%$4.7121.31%
ARZZ3.SAArezzo Indústria e Comércio S.A.5.08%$2.6767.63%
CMAN.BKChememan Public Company Limited5.08%$0.1231.80%
LST.BKLam Soon (Thailand) Public Company Limited5.08%$0.2436.51%
VEI.OLVeidekke ASA5.08%$8.9090.00%
013570.KSDY Corporation5.07%$230.5420.72%
086790.KSHana Financial Group Inc.5.07%$4,736.7233.98%
129260.KSIntergis Co., Ltd5.07%$121.3822.66%
CUP-U.TOCaribbean Utilities Company, Ltd.5.07%$0.6964.16%
MMAQ3.SAMinasmaquinas S.A.5.07%$129.2112.04%
QATI.QAQatar Insurance Company Q.S.P.C.5.07%$0.1045.46%