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

Huafon Chemical Co., Ltd. (002064.SZ)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$42.23 - $66.36$62.19
Multi-Stage$10.91 - $11.94$11.42
Blended Fair Value$36.80
Current Price$9.12
Upside303.53%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.97%26.10%0.160.170.320.110.060.090.300.010.020.02
YoY Growth---4.77%-46.02%189.58%69.43%-27.03%-70.18%2,438.22%-46.13%7.84%25.64%
Dividend Yield--2.10%2.43%4.26%1.20%0.55%1.89%5.51%0.24%0.42%0.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,666.85
(-) Cash Dividends Paid (M)763.83
(=) Cash Retained (M)903.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)333.37208.36125.01
Cash Retained (M)903.02903.02903.02
(-) Cash Required (M)-333.37-208.36-125.01
(=) Excess Retained (M)569.65694.67778.01
(/) Shares Outstanding (M)4,995.534,995.534,995.53
(=) Excess Retained per Share0.110.140.16
LTM Dividend per Share0.150.150.15
(+) Excess Retained per Share0.110.140.16
(=) Adjusted Dividend0.270.290.31
WACC / Discount Rate6.17%6.17%6.17%
Growth Rate5.50%6.50%7.50%
Fair Value$42.23$62.19$66.36
Upside / Downside363.07%581.88%627.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,666.851,775.201,890.582,013.472,144.352,283.732,352.24
Payout Ratio45.82%54.66%63.49%72.33%81.16%90.00%92.50%
Projected Dividends (M)763.83970.321,200.421,456.341,740.462,055.362,175.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.17%6.17%6.17%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)905.37913.95922.54
Year 2 PV (M)1,045.111,065.021,085.11
Year 3 PV (M)1,183.051,217.021,251.62
Year 4 PV (M)1,319.231,369.961,422.14
Year 5 PV (M)1,453.641,523.851,596.75
PV of Terminal Value (M)48,592.3850,939.4053,376.26
Equity Value (M)54,498.7857,029.2059,654.42
Shares Outstanding (M)4,995.534,995.534,995.53
Fair Value$10.91$11.42$11.94
Upside / Downside19.62%25.18%30.94%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%