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

Ticker

Industry

Sector

HOB Biotech Group Corp.,Ltd (688656.SS)

Company Dividend Discount ModelIndustry: Medical - DevicesSector: Healthcare

Valuation Snapshot

Stable Growth$4.25 - $6.10$5.16
Multi-Stage$7.11 - $7.79$7.44
Blended Fair Value$6.30
Current Price$158.55
Upside-96.03%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS-9.84%0.00%0.470.320.560.320.820.790.030.030.030.00
YoY Growth--48.91%-43.40%76.67%-61.55%4.02%2,756.71%-9.98%20.39%0.00%0.00%
Dividend Yield--0.54%1.18%1.48%0.75%1.27%1.24%0.04%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)36.43
(-) Cash Dividends Paid (M)21.68
(=) Cash Retained (M)14.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7.294.552.73
Cash Retained (M)14.7514.7514.75
(-) Cash Required (M)-7.29-4.55-2.73
(=) Excess Retained (M)7.4610.1912.01
(/) Shares Outstanding (M)59.6959.6959.69
(=) Excess Retained per Share0.120.170.20
LTM Dividend per Share0.360.360.36
(+) Excess Retained per Share0.120.170.20
(=) Adjusted Dividend0.490.530.56
WACC / Discount Rate9.25%9.25%9.25%
Growth Rate-2.00%-1.00%0.00%
Fair Value$4.25$5.16$6.10
Upside / Downside-97.32%-96.75%-96.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)36.4336.0735.7135.3534.9934.6435.68
Payout Ratio59.52%65.62%71.71%77.81%83.90%90.00%92.50%
Projected Dividends (M)21.6823.6725.6127.5029.3631.1833.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.25%9.25%9.25%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)21.4421.6621.88
Year 2 PV (M)21.0221.4521.89
Year 3 PV (M)20.4621.0921.74
Year 4 PV (M)19.7920.6121.46
Year 5 PV (M)19.0420.0321.06
PV of Terminal Value (M)322.41339.20356.68
Equity Value (M)424.17444.05464.71
Shares Outstanding (M)59.6959.6959.69
Fair Value$7.11$7.44$7.79
Upside / Downside-95.52%-95.31%-95.09%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%