Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Luoyang Jianlong Micro-nano New Material Co., Ltd (688357.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$135.02 - $159.07$149.07
Multi-Stage$224.98 - $246.97$235.77
Blended Fair Value$192.42
Current Price$39.88
Upside382.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS48.40%12.48%0.590.550.820.380.300.080.130.150.100.10
YoY Growth--7.75%-33.41%119.78%23.66%269.03%-35.44%-16.21%52.23%0.05%-45.32%
Dividend Yield--2.29%1.68%1.47%0.51%0.70%0.31%0.51%0.60%0.40%0.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)86.62
(-) Cash Dividends Paid (M)35.13
(=) Cash Retained (M)51.48
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17.3210.836.50
Cash Retained (M)51.4851.4851.48
(-) Cash Required (M)-17.32-10.83-6.50
(=) Excess Retained (M)34.1640.6644.99
(/) Shares Outstanding (M)108.29108.29108.29
(=) Excess Retained per Share0.320.380.42
LTM Dividend per Share0.320.320.32
(+) Excess Retained per Share0.320.380.42
(=) Adjusted Dividend0.640.700.74
WACC / Discount Rate-14.59%-14.59%-14.59%
Growth Rate5.50%6.50%7.50%
Fair Value$135.02$149.07$159.07
Upside / Downside238.56%273.80%298.88%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)86.6292.2598.24104.63111.43118.67122.23
Payout Ratio40.56%50.45%60.34%70.23%80.11%90.00%92.50%
Projected Dividends (M)35.1346.5459.2873.4889.27106.80113.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-14.59%-14.59%-14.59%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)53.9854.4955.00
Year 2 PV (M)79.7481.2682.79
Year 3 PV (M)114.63117.92121.28
Year 4 PV (M)161.53167.74174.13
Year 5 PV (M)224.15234.98246.22
PV of Terminal Value (M)23,728.8224,874.9426,064.91
Equity Value (M)24,362.8625,531.3326,744.33
Shares Outstanding (M)108.29108.29108.29
Fair Value$224.98$235.77$246.97
Upside / Downside464.14%491.19%519.28%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%