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 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%