Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Wanhua Chemical Group Co., Ltd. (600309.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$597.71 - $704.20$659.94
Multi-Stage$726.46 - $797.35$761.24
Blended Fair Value$710.59
Current Price$66.58
Upside967.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.12%20.99%3.251.602.501.301.302.001.310.660.140.21
YoY Growth--102.45%-36.00%92.31%0.00%-35.00%53.12%99.23%375.98%-33.33%-57.14%
Dividend Yield--4.83%1.90%2.61%1.61%1.23%4.86%2.78%1.64%0.61%1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,097.03
(-) Cash Dividends Paid (M)5,003.12
(=) Cash Retained (M)6,093.91
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,219.411,387.13832.28
Cash Retained (M)6,093.916,093.916,093.91
(-) Cash Required (M)-2,219.41-1,387.13-832.28
(=) Excess Retained (M)3,874.504,706.785,261.63
(/) Shares Outstanding (M)3,133.933,133.933,133.93
(=) Excess Retained per Share1.241.501.68
LTM Dividend per Share1.601.601.60
(+) Excess Retained per Share1.241.501.68
(=) Adjusted Dividend2.833.103.28
WACC / Discount Rate-8.97%-8.97%-8.97%
Growth Rate5.50%6.50%7.50%
Fair Value$597.71$659.94$704.20
Upside / Downside797.73%891.20%957.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,097.0311,818.3412,586.5313,404.6514,275.9615,203.8915,660.01
Payout Ratio45.09%54.07%63.05%72.03%81.02%90.00%92.50%
Projected Dividends (M)5,003.126,389.967,935.959,655.9211,565.9613,683.5014,485.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-8.97%-8.97%-8.97%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)6,953.767,019.677,085.59
Year 2 PV (M)9,398.159,577.169,757.85
Year 3 PV (M)12,443.9612,801.1813,165.18
Year 4 PV (M)16,220.6516,844.4517,486.07
Year 5 PV (M)20,883.6121,892.3022,939.59
PV of Terminal Value (M)2,210,762.382,317,543.032,428,410.42
Equity Value (M)2,276,662.512,385,677.792,498,844.70
Shares Outstanding (M)3,133.933,133.933,133.93
Fair Value$726.46$761.24$797.35
Upside / Downside991.10%1,043.35%1,097.59%

High-Yield Dividend Screener

« Prev Page 51 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
032560.KSHwang Kum Steel & Technology Co., Ltd3.18%$186.8216.67%
036800.KQNice Information & Telecommunication, Inc.3.18%$810.0915.68%
0E9V.LEnergiekontor AG3.18%$1.1915.28%
0OG6.LSéché Environnement S.A.3.18%$2.3123.47%
BISI.JKPT BISI International Tbk3.18%$28.0058.11%
ESSITY-A.STEssity AB (publ)3.18%$8.3146.35%
WDP.BRWarehouses De Pauw3.18%$0.7043.49%
002030.KSAsia Holdings Co., Ltd.3.17%$10,332.5636.76%
002532.SZTianshan Aluminum Group Co., Ltd.3.17%$0.5150.09%
012280.KSYeong Hwa Metal Co., Ltd.3.17%$30.0812.47%
0QOB.LAutoneum Holding AG3.17%$5.3138.94%
0RV0.LReply S.p.A.3.17%$3.1542.92%
8174.TNippon Gas Co., Ltd.3.17%$94.1480.69%
PTMP.JKPT Mitra Pack Tbk3.17%$2.6677.22%
QGTS.QAQatar Gas Transport Company Limited (Nakilat) (QPSC)3.17%$0.1447.21%
YKBNK.ISYapi ve Kredi Bankasi A.S.3.17%$1.2122.97%
003200.KSIlshin Spinning Co.,Ltd3.16%$378.1131.94%
092730.KQNeoPharm Co. Ltd.3.16%$600.6333.76%
EALT3.SAElectro Aço Altona S.A.3.16%$0.469.60%
028670.KSPan Ocean Co., Ltd.3.15%$119.6221.90%
1508.HKChina Reinsurance (Group) Corporation3.15%$0.0611.64%
2945.TWSimple Mart Retail Co., Ltd.3.15%$1.2058.50%
3167.TTOKAI Holdings Corporation3.15%$34.0942.72%
ACLN.SWAccelleron Industries AG3.15%$1.9453.11%
ALWEC.PAWe.Connect S.A.3.15%$0.7711.96%
PWH.AXPWR Holdings Limited3.15%$0.2572.35%
603115.SSNantong Haixing Electronics Co., Ltd.3.14%$0.5970.53%
603730.SSShanghai Daimay Automotive Interior Co., Ltd3.14%$0.2794.69%
6459.TDaiwa Industries Ltd.3.14%$49.9046.32%
7849.TStarts Publishing Corporation3.14%$119.6231.71%
KDH.BKThonburi Medical Centre Public Company Limited3.14%$2.5432.51%
OISHI.BKOishi Group Public Company Limited3.14%$1.6048.61%
TAALA.HETaaleri Oyj3.14%$0.2433.28%
WIE.VIWienerberger AG3.14%$0.9555.36%
2645.TWEvergreen Aviation Technologies Corporation3.13%$4.4985.07%
4561.TWOKenturn Nano. Tec. Co., Ltd.3.13%$1.0196.50%
601330.SSDynagreen Environmental Protection Group Co., Ltd.3.13%$0.2141.43%
603939.SSYifeng Pharmacy Chain Co., Ltd.3.13%$0.6850.18%
6287.TSato Holdings Corporation3.13%$75.1834.02%
EUCA3.SAEucatex S.A. Indústria e Comércio3.13%$0.6521.57%
MAIRE.MIMaire Tecnimont S.p.A.3.13%$0.4157.25%
MI-UN.TOMinto Apartment Real Estate Investment Trust3.13%$0.4335.25%
100120.KQVieworks Co., Ltd.3.12%$614.2427.04%
601200.SSShanghai Environment Group Co., Ltd3.12%$0.2556.81%
9611.SRArabian United Float Glass Company3.12%$1.0025.86%
000933.SZHenan Shenhuo Coal Industary and Electricity Power Corporation Limited Class A3.11%$0.8544.77%
2402.TWIchia Technologies, Inc.3.11%$1.9778.30%
600352.SSZhejiang Longsheng Group Co.,Ltd3.11%$0.3352.01%
600529.SSShandong Pharmaceutical Glass Co., Ltd3.11%$0.6253.78%
6416.TWCASwell Inc.3.11%$2.8067.49%