Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Sanmei Chemical Industry Co., Ltd. (603379.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$481.69 - $567.87$532.01
Multi-Stage$1,051.28 - $1,157.89$1,103.55
Blended Fair Value$817.78
Current Price$58.82
Upside1,290.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.53%-4.49%0.230.240.170.110.320.100.650.270.760.32
YoY Growth---3.85%40.31%54.45%-65.67%213.52%-84.34%145.93%-64.93%135.17%-11.29%
Dividend Yield--0.57%0.55%0.51%0.53%1.87%0.48%1.96%0.80%2.27%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,808.62
(-) Cash Dividends Paid (M)415.94
(=) Cash Retained (M)1,392.68
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)361.72226.08135.65
Cash Retained (M)1,392.681,392.681,392.68
(-) Cash Required (M)-361.72-226.08-135.65
(=) Excess Retained (M)1,030.951,166.601,257.03
(/) Shares Outstanding (M)612.78612.78612.78
(=) Excess Retained per Share1.681.902.05
LTM Dividend per Share0.680.680.68
(+) Excess Retained per Share1.681.902.05
(=) Adjusted Dividend2.362.582.73
WACC / Discount Rate-21.28%-21.28%-21.28%
Growth Rate2.00%3.00%4.00%
Fair Value$481.69$532.01$567.87
Upside / Downside718.92%804.47%865.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,808.621,862.881,918.781,976.352,035.652,096.722,159.62
Payout Ratio23.00%36.40%49.80%63.20%76.60%90.00%92.50%
Projected Dividends (M)415.94678.06955.521,249.031,559.291,887.051,997.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-21.28%-21.28%-21.28%
Growth Rate2.00%3.00%4.00%
Year 1 PV (M)853.02861.38869.75
Year 2 PV (M)1,512.281,542.071,572.16
Year 3 PV (M)2,486.902,560.762,636.07
Year 4 PV (M)3,905.784,061.214,221.24
Year 5 PV (M)5,946.446,243.706,552.74
PV of Terminal Value (M)629,496.80660,965.38693,680.06
Equity Value (M)644,201.21676,234.52709,532.02
Shares Outstanding (M)612.78612.78612.78
Fair Value$1,051.28$1,103.55$1,157.89
Upside / Downside1,687.28%1,776.15%1,868.53%

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%