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 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%