Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shandong Polymer Biochemicals Co., Ltd. (002476.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$17.79 - $20.99$19.66
Multi-Stage$28.66 - $31.76$30.18
Blended Fair Value$24.92
Current Price$5.77
Upside331.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.02%-9.94%0.010.000.000.010.020.010.020.030.040.03
YoY Growth--1,036.73%49.64%-92.71%-45.31%127.20%-59.12%-43.53%-20.82%35.94%-8.25%
Dividend Yield--0.27%0.02%0.01%0.18%0.43%0.11%0.30%0.55%0.45%0.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)70.89
(-) Cash Dividends Paid (M)7.28
(=) Cash Retained (M)63.61
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14.188.865.32
Cash Retained (M)63.6163.6163.61
(-) Cash Required (M)-14.18-8.86-5.32
(=) Excess Retained (M)49.4454.7558.30
(/) Shares Outstanding (M)611.45611.45611.45
(=) Excess Retained per Share0.080.090.10
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.080.090.10
(=) Adjusted Dividend0.090.100.11
WACC / Discount Rate-20.39%-20.39%-20.39%
Growth Rate-4.12%-3.12%-2.12%
Fair Value$17.79$19.66$20.99
Upside / Downside208.26%240.67%263.86%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)70.8968.6866.5464.4662.4460.4962.31
Payout Ratio10.27%26.21%42.16%58.11%74.05%90.00%92.50%
Projected Dividends (M)7.2818.0028.0537.4546.2454.4457.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-20.39%-20.39%-20.39%
Growth Rate-4.12%-3.12%-2.12%
Year 1 PV (M)22.3822.6222.85
Year 2 PV (M)43.3644.2645.18
Year 3 PV (M)71.9774.2476.56
Year 4 PV (M)110.46115.14119.97
Year 5 PV (M)161.68170.29179.26
PV of Terminal Value (M)17,115.5018,026.8918,976.70
Equity Value (M)17,525.3418,453.4419,420.52
Shares Outstanding (M)611.45611.45611.45
Fair Value$28.66$30.18$31.76
Upside / Downside396.74%423.05%450.46%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%