Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jinan Shengquan Group Share Holding Co., Ltd. (605589.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$214.60 - $252.84$236.95
Multi-Stage$433.02 - $475.36$453.79
Blended Fair Value$345.37
Current Price$33.89
Upside919.09%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS38.78%27.21%0.430.190.190.240.130.080.170.230.160.06
YoY Growth--128.12%1.05%-20.00%86.14%50.00%-50.00%-28.16%50.00%166.67%50.00%
Dividend Yield--1.53%0.99%0.96%0.81%0.37%0.24%0.49%0.68%0.45%0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,046.77
(-) Cash Dividends Paid (M)469.61
(=) Cash Retained (M)577.15
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)209.35130.8578.51
Cash Retained (M)577.15577.15577.15
(-) Cash Required (M)-209.35-130.85-78.51
(=) Excess Retained (M)367.80446.31498.65
(/) Shares Outstanding (M)823.36823.36823.36
(=) Excess Retained per Share0.450.540.61
LTM Dividend per Share0.570.570.57
(+) Excess Retained per Share0.450.540.61
(=) Adjusted Dividend1.021.111.18
WACC / Discount Rate-17.81%-17.81%-17.81%
Growth Rate5.50%6.50%7.50%
Fair Value$214.60$236.95$252.84
Upside / Downside533.23%599.16%646.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,046.771,114.811,187.271,264.441,346.631,434.161,477.19
Payout Ratio44.86%53.89%62.92%71.95%80.97%90.00%92.50%
Projected Dividends (M)469.61600.78747.01909.711,090.401,290.751,366.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-17.81%-17.81%-17.81%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)724.10730.96737.83
Year 2 PV (M)1,085.171,105.841,126.70
Year 3 PV (M)1,592.801,638.521,685.11
Year 4 PV (M)2,301.082,389.572,480.60
Year 5 PV (M)3,283.013,441.583,606.22
PV of Terminal Value (M)347,542.87364,329.32381,758.23
Equity Value (M)356,529.02373,635.80391,394.68
Shares Outstanding (M)823.36823.36823.36
Fair Value$433.02$453.79$475.36
Upside / Downside1,177.71%1,239.02%1,302.66%

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%