Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Zhejiang Wolwo Bio-Pharmaceutical Co., Ltd. (300357.SZ)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$125.87 - $148.30$138.98
Multi-Stage$28.03 - $30.72$29.35
Blended Fair Value$84.17
Current Price$29.19
Upside188.34%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.03%12.39%0.190.200.200.160.180.140.120.080.110.09
YoY Growth---7.74%0.36%25.62%-11.11%29.60%12.50%60.00%-28.57%16.67%60.00%
Dividend Yield--0.87%0.83%0.42%0.41%0.31%0.31%0.46%0.40%0.99%0.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)390.43
(-) Cash Dividends Paid (M)52.43
(=) Cash Retained (M)338.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)78.0948.8029.28
Cash Retained (M)338.00338.00338.00
(-) Cash Required (M)-78.09-48.80-29.28
(=) Excess Retained (M)259.92289.20308.72
(/) Shares Outstanding (M)523.58523.58523.58
(=) Excess Retained per Share0.500.550.59
LTM Dividend per Share0.100.100.10
(+) Excess Retained per Share0.500.550.59
(=) Adjusted Dividend0.600.650.69
WACC / Discount Rate5.72%5.72%5.72%
Growth Rate5.50%6.50%7.50%
Fair Value$125.87$138.98$148.30
Upside / Downside331.23%376.12%408.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)390.43415.81442.84471.63502.28534.93550.98
Payout Ratio13.43%28.74%44.06%59.37%74.69%90.00%92.50%
Projected Dividends (M)52.43119.52195.10280.01375.13481.44509.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.72%5.72%5.72%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)111.99113.05114.11
Year 2 PV (M)171.29174.56177.85
Year 3 PV (M)230.35236.97243.70
Year 4 PV (M)289.16300.28311.72
Year 5 PV (M)347.73364.52381.96
PV of Terminal Value (M)13,525.7214,179.0214,857.32
Equity Value (M)14,676.2515,368.4016,086.67
Shares Outstanding (M)523.58523.58523.58
Fair Value$28.03$29.35$30.72
Upside / Downside-3.97%0.56%5.26%

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%