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

Jiangsu Yangnong Chemical Co., Ltd. (600486.SS)

Company Dividend Discount ModelIndustry: Agricultural InputsSector: Basic Materials

Valuation Snapshot

Stable Growth$32.06 - $50.96$40.66
Multi-Stage$37.65 - $41.30$39.44
Blended Fair Value$40.05
Current Price$71.94
Upside-44.33%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-11.15%25.67%0.921.060.600.590.611.660.580.380.350.13
YoY Growth---12.97%75.09%1.81%-3.00%-63.22%185.24%52.93%10.47%170.00%36.36%
Dividend Yield--1.74%1.95%0.81%0.64%0.66%3.21%1.32%1.04%1.23%0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,231.66
(-) Cash Dividends Paid (M)15.36
(=) Cash Retained (M)1,216.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)246.33153.9692.37
Cash Retained (M)1,216.301,216.301,216.30
(-) Cash Required (M)-246.33-153.96-92.37
(=) Excess Retained (M)969.961,062.341,123.92
(/) Shares Outstanding (M)403.82403.82403.82
(=) Excess Retained per Share2.402.632.78
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share2.402.632.78
(=) Adjusted Dividend2.442.672.82
WACC / Discount Rate9.44%9.44%9.44%
Growth Rate1.70%2.70%3.70%
Fair Value$32.06$40.66$50.96
Upside / Downside-55.44%-43.48%-29.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,231.661,264.911,299.061,334.141,370.151,407.151,449.36
Payout Ratio1.25%19.00%36.75%54.50%72.25%90.00%92.50%
Projected Dividends (M)15.36240.31477.39727.09989.931,266.431,340.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.44%9.44%9.44%
Growth Rate1.70%2.70%3.70%
Year 1 PV (M)217.44219.58221.71
Year 2 PV (M)390.85398.57406.37
Year 3 PV (M)538.64554.69571.05
Year 4 PV (M)663.57690.05717.33
Year 5 PV (M)768.13806.64846.69
PV of Terminal Value (M)12,624.4813,257.4813,915.62
Equity Value (M)15,203.1015,927.0116,678.77
Shares Outstanding (M)403.82403.82403.82
Fair Value$37.65$39.44$41.30
Upside / Downside-47.67%-45.18%-42.59%

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%