Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

HPGC Renmintongtai Pharmaceutical Corporation (600829.SS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$5.60 - $19.86$9.29
Multi-Stage$8.81 - $9.69$9.24
Blended Fair Value$9.27
Current Price$7.89
Upside17.43%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS62.49%4.06%0.280.040.050.060.010.020.520.500.010.02
YoY Growth--551.53%-19.24%-14.48%736.81%-69.92%-95.26%3.13%5,514.48%-62.89%-87.09%
Dividend Yield--3.55%0.63%0.77%0.82%0.12%0.35%6.61%4.66%0.06%0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)119.14
(-) Cash Dividends Paid (M)19.66
(=) Cash Retained (M)99.48
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23.8314.898.94
Cash Retained (M)99.4899.4899.48
(-) Cash Required (M)-23.83-14.89-8.94
(=) Excess Retained (M)75.6584.5990.55
(/) Shares Outstanding (M)579.70579.70579.70
(=) Excess Retained per Share0.130.150.16
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.130.150.16
(=) Adjusted Dividend0.160.180.19
WACC / Discount Rate5.05%5.05%5.05%
Growth Rate2.06%3.06%4.06%
Fair Value$5.60$9.29$19.86
Upside / Downside-29.01%17.69%151.77%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)119.14122.79126.54130.41134.40138.51142.67
Payout Ratio16.50%31.20%45.90%60.60%75.30%90.00%92.50%
Projected Dividends (M)19.6638.3158.0979.03101.20124.66131.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.05%5.05%5.05%
Growth Rate2.06%3.06%4.06%
Year 1 PV (M)36.1236.4736.82
Year 2 PV (M)51.6152.6353.66
Year 3 PV (M)66.2068.1770.17
Year 4 PV (M)79.9183.0986.36
Year 5 PV (M)92.7997.42102.24
PV of Terminal Value (M)4,782.525,021.475,269.86
Equity Value (M)5,109.155,359.245,619.12
Shares Outstanding (M)579.70579.70579.70
Fair Value$8.81$9.24$9.69
Upside / Downside11.70%17.17%22.85%

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%