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 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%