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

Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd (600063.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$43.83 - $51.65$48.40
Multi-Stage$67.31 - $73.93$70.56
Blended Fair Value$59.48
Current Price$6.21
Upside857.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS30.22%37.45%0.090.150.090.090.050.020.010.090.040.02
YoY Growth---44.35%68.18%0.00%66.67%140.00%66.67%-84.01%129.53%139.14%339.53%
Dividend Yield--1.82%3.79%1.41%1.52%1.26%0.62%0.39%2.61%0.77%0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)549.46
(-) Cash Dividends Paid (M)174.73
(=) Cash Retained (M)374.73
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)109.8968.6841.21
Cash Retained (M)374.73374.73374.73
(-) Cash Required (M)-109.89-68.68-41.21
(=) Excess Retained (M)264.83306.04333.52
(/) Shares Outstanding (M)2,101.602,101.602,101.60
(=) Excess Retained per Share0.130.150.16
LTM Dividend per Share0.080.080.08
(+) Excess Retained per Share0.130.150.16
(=) Adjusted Dividend0.210.230.24
WACC / Discount Rate-13.66%-13.66%-13.66%
Growth Rate4.78%5.78%6.78%
Fair Value$43.83$48.40$51.65
Upside / Downside605.84%679.38%731.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)549.46581.24614.85650.41688.03727.83749.66
Payout Ratio31.80%43.44%55.08%66.72%78.36%90.00%92.50%
Projected Dividends (M)174.73252.49338.67433.96539.14655.04693.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-13.66%-13.66%-13.66%
Growth Rate4.78%5.78%6.78%
Year 1 PV (M)289.68292.44295.21
Year 2 PV (M)445.75454.30462.93
Year 3 PV (M)655.29674.23693.54
Year 4 PV (M)934.01970.181,007.39
Year 5 PV (M)1,301.911,365.231,430.99
PV of Terminal Value (M)137,821.73144,524.96151,486.50
Equity Value (M)141,448.38148,281.35155,376.56
Shares Outstanding (M)2,101.602,101.602,101.60
Fair Value$67.31$70.56$73.93
Upside / Downside983.82%1,036.17%1,090.54%

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%