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

Zhejiang Garden Bio-chemical High-tech Co., Ltd. (300401.SZ)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$89.72 - $105.71$99.06
Multi-Stage$28.78 - $31.56$30.14
Blended Fair Value$64.60
Current Price$14.13
Upside357.20%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.58%82.11%0.120.180.220.120.020.110.050.020.000.02
YoY Growth---34.62%-16.01%86.01%554.76%-83.83%116.42%217.42%233.33%-70.00%5,298.81%
Dividend Yield--0.86%1.82%1.60%0.80%0.14%0.69%0.35%0.08%0.04%0.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)301.80
(-) Cash Dividends Paid (M)86.16
(=) Cash Retained (M)215.64
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)60.3637.7322.64
Cash Retained (M)215.64215.64215.64
(-) Cash Required (M)-60.36-37.73-22.64
(=) Excess Retained (M)155.28177.91193.00
(/) Shares Outstanding (M)567.81567.81567.81
(=) Excess Retained per Share0.270.310.34
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.270.310.34
(=) Adjusted Dividend0.430.470.49
WACC / Discount Rate4.93%4.93%4.93%
Growth Rate5.50%6.50%7.50%
Fair Value$89.72$99.06$105.71
Upside / Downside534.96%601.07%648.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)301.80321.42342.31364.56388.26413.50425.90
Payout Ratio28.55%40.84%53.13%65.42%77.71%90.00%92.50%
Projected Dividends (M)86.16131.27181.87238.50301.72372.15393.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.93%4.93%4.93%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)123.93125.10126.28
Year 2 PV (M)162.10165.19168.31
Year 3 PV (M)200.69206.45212.32
Year 4 PV (M)239.70248.92258.40
Year 5 PV (M)279.12292.61306.60
PV of Terminal Value (M)15,336.6616,077.4316,846.55
Equity Value (M)16,342.2117,115.7017,918.46
Shares Outstanding (M)567.81567.81567.81
Fair Value$28.78$30.14$31.56
Upside / Downside103.69%113.33%123.33%

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%