Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Dun'an Artificial Environment Co., Ltd (002011.SZ)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$185.69 - $218.81$205.04
Multi-Stage$124.71 - $136.99$130.73
Blended Fair Value$167.89
Current Price$14.23
Upside1,079.80%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-24.64%-17.40%0.050.050.100.130.180.190.220.260.000.22
YoY Growth---9.23%-48.60%-24.24%-25.47%-7.71%-14.35%-14.87%0.00%-100.00%-31.38%
Dividend Yield--0.39%0.41%0.78%1.41%4.30%4.38%3.78%3.57%0.00%1.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,164.65
(-) Cash Dividends Paid (M)27.05
(=) Cash Retained (M)1,137.61
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)232.93145.5887.35
Cash Retained (M)1,137.611,137.611,137.61
(-) Cash Required (M)-232.93-145.58-87.35
(=) Excess Retained (M)904.68992.021,050.26
(/) Shares Outstanding (M)1,051.111,051.111,051.11
(=) Excess Retained per Share0.860.941.00
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.860.941.00
(=) Adjusted Dividend0.890.971.02
WACC / Discount Rate1.87%1.87%1.87%
Growth Rate4.74%5.74%6.74%
Fair Value$185.69$205.04$218.81
Upside / Downside1,204.94%1,340.90%1,437.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,164.651,231.551,302.281,377.081,456.181,539.821,586.01
Payout Ratio2.32%19.86%37.39%54.93%72.46%90.00%92.50%
Projected Dividends (M)27.05244.56486.97756.421,055.211,385.841,467.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.87%1.87%1.87%
Growth Rate4.74%5.74%6.74%
Year 1 PV (M)237.80240.08242.35
Year 2 PV (M)460.44469.28478.20
Year 3 PV (M)695.47715.58736.07
Year 4 PV (M)943.39979.941,017.54
Year 5 PV (M)1,204.771,263.391,324.27
PV of Terminal Value (M)127,538.25133,743.72140,188.42
Equity Value (M)131,080.13137,411.98143,986.84
Shares Outstanding (M)1,051.111,051.111,051.11
Fair Value$124.71$130.73$136.99
Upside / Downside776.36%818.69%862.65%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%