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

Voneseals Technology (Shanghai) Inc. (301161.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$95.77 - $113.00$105.82
Multi-Stage$158.90 - $175.65$167.11
Blended Fair Value$136.47
Current Price$38.03
Upside258.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS-0.33%0.00%0.440.170.040.060.200.440.090.010.000.00
YoY Growth--154.63%343.52%-33.24%-70.34%-56.01%393.06%1,549.45%0.00%0.00%0.00%
Dividend Yield--1.99%0.97%0.16%0.21%0.70%1.58%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)72.59
(-) Cash Dividends Paid (M)39.35
(=) Cash Retained (M)33.24
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14.529.075.44
Cash Retained (M)33.2433.2433.24
(-) Cash Required (M)-14.52-9.07-5.44
(=) Excess Retained (M)18.7224.1727.80
(/) Shares Outstanding (M)118.84118.84118.84
(=) Excess Retained per Share0.160.200.23
LTM Dividend per Share0.330.330.33
(+) Excess Retained per Share0.160.200.23
(=) Adjusted Dividend0.490.530.56
WACC / Discount Rate-19.38%-19.38%-19.38%
Growth Rate-2.00%-1.00%0.00%
Fair Value$95.77$105.82$113.00
Upside / Downside151.84%178.26%197.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)72.5971.8671.1470.4369.7369.0371.10
Payout Ratio54.21%61.36%68.52%75.68%82.84%90.00%92.50%
Projected Dividends (M)39.3544.1048.7553.3057.7662.1365.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-19.38%-19.38%-19.38%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)54.1454.7055.25
Year 2 PV (M)73.4975.0076.52
Year 3 PV (M)98.67101.72104.83
Year 4 PV (M)131.28136.72142.33
Year 5 PV (M)173.37182.40191.80
PV of Terminal Value (M)18,352.8919,308.5720,303.65
Equity Value (M)18,883.8419,859.1020,874.38
Shares Outstanding (M)118.84118.84118.84
Fair Value$158.90$167.11$175.65
Upside / Downside317.84%339.42%361.88%

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%