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

Baotou Dongbao Bio-Tech Co.,Ltd (300239.SZ)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$2.87 - $9.04$4.61
Multi-Stage$1.88 - $2.05$1.96
Blended Fair Value$3.29
Current Price$5.41
Upside-39.24%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.11%0.00%0.030.020.010.010.020.030.020.020.010.01
YoY Growth--2.43%333.33%-37.85%-63.46%-0.24%13.70%20.00%66.67%74.97%-75.00%
Dividend Yield--0.48%0.47%0.09%0.14%0.44%0.51%0.44%0.33%0.14%0.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)68.16
(-) Cash Dividends Paid (M)15.42
(=) Cash Retained (M)52.74
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13.638.525.11
Cash Retained (M)52.7452.7452.74
(-) Cash Required (M)-13.63-8.52-5.11
(=) Excess Retained (M)39.1144.2247.63
(/) Shares Outstanding (M)627.41627.41627.41
(=) Excess Retained per Share0.060.070.08
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.060.070.08
(=) Adjusted Dividend0.090.100.10
WACC / Discount Rate8.69%8.69%8.69%
Growth Rate5.50%6.50%7.50%
Fair Value$2.87$4.61$9.04
Upside / Downside-46.95%-14.73%67.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)68.1672.5977.3182.3387.6893.3896.18
Payout Ratio22.62%36.10%49.57%63.05%76.52%90.00%92.50%
Projected Dividends (M)15.4226.2038.3251.9167.1084.0488.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.69%8.69%8.69%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)23.8824.1124.33
Year 2 PV (M)31.8332.4433.05
Year 3 PV (M)39.3040.4241.57
Year 4 PV (M)46.2948.0749.90
Year 5 PV (M)52.8455.4058.05
PV of Terminal Value (M)982.351,029.801,079.06
Equity Value (M)1,176.501,230.241,285.97
Shares Outstanding (M)627.41627.41627.41
Fair Value$1.88$1.96$2.05
Upside / Downside-65.34%-63.76%-62.11%

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%