Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Jiahua Energy Chemical Industry Co.,Ltd. (600273.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$130.39 - $153.63$143.97
Multi-Stage$290.44 - $318.88$304.39
Blended Fair Value$224.18
Current Price$8.42
Upside2,562.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.16%19.14%0.430.720.570.470.380.300.350.170.150.06
YoY Growth---41.19%26.30%22.14%24.17%25.43%-14.90%113.09%10.32%146.03%-17.15%
Dividend Yield--5.27%9.21%6.59%4.66%3.72%3.41%2.65%1.95%1.68%0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,039.80
(-) Cash Dividends Paid (M)293.00
(=) Cash Retained (M)746.80
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)207.96129.9777.98
Cash Retained (M)746.80746.80746.80
(-) Cash Required (M)-207.96-129.97-77.98
(=) Excess Retained (M)538.84616.83668.82
(/) Shares Outstanding (M)1,346.061,346.061,346.06
(=) Excess Retained per Share0.400.460.50
LTM Dividend per Share0.220.220.22
(+) Excess Retained per Share0.400.460.50
(=) Adjusted Dividend0.620.680.71
WACC / Discount Rate-19.46%-19.46%-19.46%
Growth Rate5.50%6.50%7.50%
Fair Value$130.39$143.97$153.63
Upside / Downside1,448.63%1,609.86%1,724.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,039.801,107.391,179.371,256.021,337.671,424.611,467.35
Payout Ratio28.18%40.54%52.91%65.27%77.64%90.00%92.50%
Projected Dividends (M)293.00448.96623.97819.821,038.511,282.151,357.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-19.46%-19.46%-19.46%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)552.18557.41562.64
Year 2 PV (M)943.83961.80979.95
Year 3 PV (M)1,525.161,568.941,613.56
Year 4 PV (M)2,376.132,467.502,561.49
Year 5 PV (M)3,607.993,782.263,963.19
PV of Terminal Value (M)381,945.77400,393.89419,548.06
Equity Value (M)390,951.04409,731.81429,228.90
Shares Outstanding (M)1,346.061,346.061,346.06
Fair Value$290.44$304.39$318.88
Upside / Downside3,349.43%3,515.13%3,687.16%

High-Yield Dividend Screener

« Prev Page 35 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3487.TCRE Logistics REIT, Inc.4.46%$7,526.1570.87%
6012.KLMaxis Berhad4.46%$0.1791.48%
7052.KLPadini Holdings Berhad4.46%$0.0848.65%
CRAV.PACaisse régionale de Crédit Agricole Mutuel Atlantique Vendée4.46%$6.2528.59%
GWCS.QAGulf Warehousing Company Q.P.S.C.4.46%$0.1054.78%
005940.KSNH Investment & Securities Co., Ltd.4.45%$948.2345.04%
0291.HKChina Resources Beer (Holdings) Company Limited4.45%$1.1843.56%
600269.SSJiangxi Ganyue Expressway CO.,LTD.4.45%$0.2330.75%
ASCO.ATAs Commercial Industrial Company of Computers and Toys S.A.4.45%$0.1843.19%
BOKUS.STBokusgruppen AB (publ)4.45%$3.3986.63%
000598.SZChengdu Xingrong Environment Co., Ltd.4.44%$0.3244.55%
058860.KSKTIS Corporation4.44%$120.0910.16%
DEWA.AEDubai Electricity and Water Authority (PJSC)4.44%$0.1285.40%
GALP.LSGalp Energia, SGPS, S.A.4.44%$0.6549.23%
MONC.MIMoncler S.p.A.4.44%$2.4352.33%
ORTHEX.HEOrthex Oyj4.44%$0.2157.93%
6270.TWOProfessional Computer Technology Limited4.43%$1.0076.06%
9802.TWFulgent Sun International (Holding) Co., Ltd.4.43%$4.5266.25%
FROTO.ISFord Otomotiv Sanayi A.S.4.43%$4.2443.47%
TCM.COTCM Group A/S4.43%$2.9746.27%
YDUQ3.SAYduqs Participações S.A.4.43%$0.5461.33%
1651.HKPrecision Tsugami (China) Corporation Limited4.42%$1.5345.55%
210980.KSSK D&D Co. Ltd.4.42%$600.1317.82%
HER.MIHera S.p.A.4.42%$0.1851.61%
015360.KSINVENI Co., Ltd.4.41%$2,880.2415.75%
603889.SSZhejiang Xinao Textiles Inc.4.41%$0.3558.00%
6214.TWSystex Corporation4.41%$5.2176.44%
BGIP3.SABanco do Estado de Sergipe S.A.4.41%$1.7021.11%
TLDN.JKPT Teladan Prima Agro Tbk4.41%$30.8931.72%
WEHA.JKPT WEHA Transportasi Indonesia Tbk4.41%$6.0038.19%
1662.HKYee Hop Holdings Limited4.40%$0.1052.30%
267850.KSAsiana IDT, Inc.4.40%$499.2843.32%
605599.SSBeijing Caishikou Department Store Co.,Ltd.4.40%$0.7268.99%
7202.SRArabian Internet and Communications Services Co. Ltd.4.40%$9.9276.74%
8415.TWOBrighton-Best International (Taiwan) Inc.4.40%$1.4856.16%
ISB.ICÍslandsbanki hf.4.40%$6.5447.32%
NCC.AENational Cement Company (Public Shareholding Co.)4.40%$0.2039.44%
WUW.DEWüstenrot & Württembergische AG4.40%$0.6543.88%
0QM5.LEmmi AG4.39%$32.0142.17%
2615.TWWan Hai Lines Ltd.4.39%$3.4928.69%
3234.TMori Hills REIT Investment Corporation4.39%$6,539.4066.38%
BUMP.LSeraphine Group PLC4.39%$1.3476.06%
COM7-R.BKCom7 Public Company Limited4.39%$0.8652.19%
CVECenovus Energy Inc.4.39%$0.7743.95%
VVV3.DEÖkoworld AG4.39%$1.1816.92%
139130.KSiM Financial Group Co., Ltd.4.38%$670.3330.22%
5200.KLUOA Development Bhd4.38%$0.0852.34%
600346.SSHengli Petrochemical Co.,Ltd.4.38%$0.9999.77%
SCHAND.BOS Chand and Company Limited4.38%$7.0248.25%
3029.TWZero One Technology Co., Ltd.4.37%$5.0085.70%