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 52 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PRN.AXPerenti Limited3.11%$0.0939.25%
S11.BKS 11 Group Public Company Limited3.11%$0.1017.73%
SPKSJF.COSparekassen Sjælland-Fyn A/S3.11%$11.8230.81%
0QQT.LEdisun Power Europe AG3.10%$1.618.38%
117580.KSDaesung Energy Co., Ltd.3.10%$248.5825.96%
5851.TRyobi Limited3.10%$84.8741.68%
601952.SSJiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.3.10%$0.2867.42%
7242.TKYB Corporation3.10%$138.5423.69%
8206.KLEco World Development Group Berhad3.10%$0.0755.27%
EGR1T.TLEnefit Green AS3.10%$0.1147.44%
ROU.BRRoularta Media Group N.V.3.10%$0.3763.60%
021240.KSCOWAY Co., Ltd.3.09%$2,641.4332.91%
032830.KSSamsung Life Insurance Co., Ltd.3.09%$4,826.3739.72%
4809.TParaca Inc.3.09%$62.8332.24%
ACKB.BRAckermans & Van Haaren N.V.3.09%$7.1924.51%
BRCR11.SAFundo de Investimento Imobiliário - FII BTG Pactual Corporate Office Fund3.09%$1.4381.27%
ICLICL Group Ltd3.09%$0.1862.52%
LPP.WALPP S.A.3.09%$654.9267.31%
MINT-R.BKMinor International Public Company Limited3.09%$0.7558.46%
SSMS.JKPT Sawit Sumbermas Sarana Tbk.3.09%$47.9037.66%
TKNO4.SATekno S.A. Indústria e Comércio3.09%$6.2852.08%
002772.SZTianshui Zhongxing Bio-technology Co.,Ltd.3.08%$0.4569.10%
008490.KSSuheung Co., Ltd.3.08%$663.1317.93%
015750.KQSungwoo Hitech Co., Ltd.3.08%$209.439.11%
0KIZ.LNew Wave Group AB (publ)3.08%$3.5056.51%
3696.TCeres Inc.3.08%$59.8629.20%
9535.SRLadun Investment Company3.08%$0.0833.54%
BAMNB.ASKoninklijke BAM Groep nv3.08%$0.3026.44%
002500.SZShanxi Securities Co., Ltd.3.07%$0.1872.43%
1734.TWSinphar Pharmaceutical Co.,Ltd.3.07%$0.9454.13%
603035.SSJiangsu Changshu Automotive Trim Group Co., Ltd.3.07%$0.4744.81%
688029.SSMicro-Tech (Nanjing) Co., Ltd.3.07%$2.5076.50%
9622.SRShmoh Almadi Co.3.07%$0.2753.61%
4423.TARTERIA Networks Corporation3.06%$60.5352.12%
COH.AXCochlear Limited3.06%$7.9970.26%
GEBKA.ATGeneral Commercial & Industrial S.A.3.06%$0.0862.96%
KAT.AXKatana Capital Limited3.06%$0.0426.99%
KBSPIF.BKKhonburi Sugar Power Plant Infrastructure Fund3.06%$0.2519.88%
002001.SZZhejiang NHU Company Ltd.3.05%$0.7732.74%
008560.KSMeritz Securities Co., Ltd.3.05%$185.9714.12%
0826.HKTiangong International Company Limited3.05%$0.1037.07%
339770.KSKyochon Food&Beverage Co., Ltd.3.05%$130.8548.67%
600511.SSChina National Medicines Corporation Ltd.3.05%$0.8832.88%
6902.TDENSO Corporation3.05%$65.9045.39%
BGRIM-R.BKB.Grimm Power Public Company Limited3.05%$0.4356.94%
CSMG3.SACompanhia de Saneamento de Minas Gerais3.05%$1.3337.21%
PIHLIS.HEPihlajalinna Oyj3.05%$0.4424.32%
0EXG.ILJerónimo Martins, SGPS, S.A.3.04%$0.6263.09%
0NX2.LABB Ltd3.04%$1.0543.06%
4204.TSekisui Chemical Co., Ltd.3.04%$80.0246.81%