Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shandong Polymer Biochemicals Co., Ltd. (002476.SZ)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$17.79 - $20.99$19.66
Multi-Stage$28.66 - $31.76$30.18
Blended Fair Value$24.92
Current Price$5.77
Upside331.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.02%-9.94%0.010.000.000.010.020.010.020.030.040.03
YoY Growth--1,036.73%49.64%-92.71%-45.31%127.20%-59.12%-43.53%-20.82%35.94%-8.25%
Dividend Yield--0.27%0.02%0.01%0.18%0.43%0.11%0.30%0.55%0.45%0.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)70.89
(-) Cash Dividends Paid (M)7.28
(=) Cash Retained (M)63.61
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14.188.865.32
Cash Retained (M)63.6163.6163.61
(-) Cash Required (M)-14.18-8.86-5.32
(=) Excess Retained (M)49.4454.7558.30
(/) Shares Outstanding (M)611.45611.45611.45
(=) Excess Retained per Share0.080.090.10
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.080.090.10
(=) Adjusted Dividend0.090.100.11
WACC / Discount Rate-20.39%-20.39%-20.39%
Growth Rate-4.12%-3.12%-2.12%
Fair Value$17.79$19.66$20.99
Upside / Downside208.26%240.67%263.86%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)70.8968.6866.5464.4662.4460.4962.31
Payout Ratio10.27%26.21%42.16%58.11%74.05%90.00%92.50%
Projected Dividends (M)7.2818.0028.0537.4546.2454.4457.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-20.39%-20.39%-20.39%
Growth Rate-4.12%-3.12%-2.12%
Year 1 PV (M)22.3822.6222.85
Year 2 PV (M)43.3644.2645.18
Year 3 PV (M)71.9774.2476.56
Year 4 PV (M)110.46115.14119.97
Year 5 PV (M)161.68170.29179.26
PV of Terminal Value (M)17,115.5018,026.8918,976.70
Equity Value (M)17,525.3418,453.4419,420.52
Shares Outstanding (M)611.45611.45611.45
Fair Value$28.66$30.18$31.76
Upside / Downside396.74%423.05%450.46%

High-Yield Dividend Screener

« Prev Page 4 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
VKQInvesco Municipal Trust8.62%$0.8469.07%
ARCCAres Capital Corporation8.61%$1.7691.56%
TPVGTriplePoint Venture Growth BDC Corp.8.52%$0.5767.26%
C-PJCitigroup Inc.8.49%$2.1326.99%
RVTRoyce Value Trust Inc.8.42%$1.3639.40%
OGNOrganon & Co.8.37%$0.6131.54%
MITTAG Mortgage Investment Trust, Inc.8.12%$0.7043.47%
CAGConagra Brands, Inc.8.06%$1.3978.70%
NOGNorthern Oil and Gas, Inc.8.02%$1.7794.64%
PAAPlains All American Pipeline, L.P.8.00%$1.4690.71%
TSLXSixth Street Specialty Lending, Inc.8.00%$1.7385.26%
ACCOACCO Brands Corporation7.90%$0.2967.00%
ETDEthan Allen Interiors Inc.7.90%$1.8197.75%
CQPCheniere Energy Partners, L.P.7.82%$4.2388.03%
UNMAUnum Group 6.250% JR NT587.69%$1.7933.52%
WRB-PHW.R. Berkley Corporation 4.125%7.68%$1.2726.69%
JHSJohn Hancock Income Securities Trust7.65%$0.8994.90%
NIDNuveen Intermediate Duration Municipal Term Fund7.59%$1.0284.59%
HWCPZHancock Whitney Corporation - 67.58%$1.7731.35%
WRB-PGW.R. Berkley Corporation 4.25%7.54%$1.2726.69%
NMTNuveen Massachusetts Quality Municipal Income Fund7.48%$0.8580.62%
LOANManhattan Bridge Capital, Inc.7.45%$0.3574.53%
OPALOPAL Fuels Inc.7.43%$0.1846.94%
ZIONLZions Bancorporation N.A. - 6.97.42%$1.8632.04%
GMTAGATX Corporation SR NT 20667.41%$1.8621.29%
IIMInvesco Value Municipal Income Trust7.41%$0.9264.33%
JMMNuveen Multi-Market Income Fund7.28%$0.4461.06%
BKEThe Buckle, Inc.7.26%$3.9196.21%
MHIPioneer Municipal High Income Fund, Inc.7.19%$0.6413.70%
ORIOld Republic International Corporation7.19%$3.1193.13%
PMFPIMCO Municipal Income Fund7.07%$0.5992.59%
RYNRayonier Inc.7.04%$1.5230.67%
DRQDril-Quip, Inc.7.02%$1.0850.37%
TRINITrinity Capital Inc. 7.875% Notes Due 20297.02%$1.7883.48%
C-PNCitigroup Capital XIII TR PFD SECS7.01%$2.1326.99%
VPVInvesco Pennsylvania Value Municipal Income Trust6.98%$0.7360.22%
VCVInvesco California Value Municipal Income Trust6.97%$0.7860.58%
EOTEaton Vance National Municipal Opportunities Trust6.96%$1.1869.84%
FLATXFidelity Latin America Fund6.92%$1.1539.63%
EGYVAALCO Energy, Inc.6.91%$0.2592.67%
NOMNuveen Missouri Quality Municipal Income Fund6.91%$0.8278.81%
UBCPUnited Bancorp, Inc.6.90%$0.9996.30%
TBCAT&T Inc. 5.625% Global Notes d6.89%$1.7255.65%
GTNGray Media, Inc.6.87%$0.3334.04%
HEPHolly Energy Partners, L.P.6.86%$1.4074.08%
AFGAmerican Financial Group, Inc.6.85%$9.2396.49%
BANFPBFC Capital Trust II PFD TR 7.20%6.85%$1.8025.72%
CFG-PDCitizens Financial Group, Inc.6.83%$1.7143.60%
RCIIRent-A-Center, Inc.6.81%$1.8279.98%
SPHSuburban Propane Partners, L.P.6.81%$1.2778.56%