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 38 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
INDF.JKPT Indofood Sukses Makmur Tbk4.19%$280.0031.67%
RBD.AXRestaurant Brands New Zealand Limited4.19%$0.1842.75%
002091.SZJiangsu Guotai International Group Co., Ltd.4.18%$0.3863.98%
017390.KSSeoul City Gas Co., Ltd.4.18%$2,547.5926.43%
ALITL.PAIT Link S.A.4.18%$0.9222.65%
P9D.SICivmec Limited4.18%$0.0538.60%
PJW.BKPanjawattana Plastic Public Company Limited4.18%$0.0933.50%
123890.KSKorea Asset In Trust Co., Ltd.4.17%$100.0820.69%
2729.TWOTTFB Company Limited4.17%$7.3393.07%
6599.KLAeon Co. (M) Bhd.4.17%$0.0553.15%
6967.TWOTrans-Sun Materials Technology Company Limited4.17%$2.8579.87%
9619.SRMulti Business Group Co.4.17%$0.4315.41%
AMAR.JKPT Bank Amar Indonesia Tbk4.17%$9.1671.61%
OLVAS.HEOlvi Oyj4.17%$1.2949.21%
003570.KSSnt Dynamics Co.,Ltd.4.16%$1,868.8054.81%
090350.KSNOROO PAINT & COATINGS Co., Ltd.4.16%$349.9536.31%
3613.HKBeijing Tong Ren Tang Chinese Medicine Company Limited4.16%$0.3556.85%
ALVIV.PAVisiativ S.A.4.16%$1.5433.81%
BCH-R.BKBangkok Chain Hospital Public Company Limited4.16%$0.4383.13%
CMRECostamare Inc.4.16%$0.6524.42%
601336.SSNew China Life Insurance Company Ltd.4.15%$2.9023.52%
005500.KSSamjin Pharmaceuticals Co., Ltd.4.14%$800.5749.67%
600710.SSSumec Corporation Limited4.14%$0.4546.72%
603611.SSNoblelift Intelligent Equipment Co.,Ltd.4.14%$1.0152.65%
8463.TWRuentex Materials Co.,Ltd.4.14%$1.1051.49%
CEYE.BKChamni's Eye Public Company Limited4.14%$0.0864.18%
ORIA.PAFiducial Real Estate S.A.4.14%$6.9628.28%
SWA.DESchloss Wachenheim AG4.14%$0.6050.24%
000686.SZNortheast Securities Co., Ltd.4.13%$0.3861.41%
001680.KSDaesang Corporation4.13%$850.3931.24%
1931.HKIVD Medical Holding Limited4.13%$0.1038.64%
6183.TBELLSYSTEM24 Holdings, Inc.4.13%$59.5554.01%
PSI.AXPSC Insurance Group Limited4.13%$0.2683.22%
0QOL.LKardex Holding AG4.12%$11.3958.10%
600284.SSShanghai Pudong Construction Co.,Ltd.4.12%$0.3590.03%
004450.KSSamhwa Crown & Closure Co., Ltd4.11%$1,204.0140.73%
0KGY.LBTS Group AB (publ)4.11%$5.9033.91%
3406.TWGenius Electronic Optical Co., Ltd4.11%$17.9859.96%
ABS2.DEPORR AG4.11%$1.3446.75%
CCU.SNCompañía Cervecerías Unidas S.A.4.11%$238.7464.77%
2858.HKYixin Group Limited4.10%$0.1043.79%
4081.SRNayifat Finance Company4.10%$0.5062.31%
688628.SSUni-Trend Technology (China) Co., Ltd.4.10%$1.3187.50%
7994.TOkamura Corporation4.10%$94.0341.44%
PKN.WAPolski Koncern Naftowy ORLEN Spólka Akcyjna4.10%$4.1544.90%
TRSB.OLTrøndelag Sparebank4.10%$4.7931.67%
1409.TWShinkong Synthetic Fibers Corporation4.09%$0.6050.43%
4904.TWFar EasTone Telecommunications Co., Ltd.4.09%$3.6495.25%
601872.SSChina Merchants Energy Shipping Co., Ltd.4.09%$0.3758.88%
UGPA3.SAUltrapar Participações S.A.4.09%$0.8632.00%