Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sichuan Em Technology Co., Ltd. (601208.SS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$35.29 - $41.58$38.97
Multi-Stage$49.74 - $54.59$52.12
Blended Fair Value$45.54
Current Price$20.24
Upside125.01%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS53.73%11.82%0.210.160.140.100.020.020.040.070.050.08
YoY Growth--31.28%12.75%45.89%308.34%-2.62%-45.54%-39.25%45.63%-40.30%23.75%
Dividend Yield--2.14%1.76%1.06%0.80%0.22%0.61%1.07%1.67%0.85%1.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)227.78
(-) Cash Dividends Paid (M)155.53
(=) Cash Retained (M)72.25
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)45.5628.4717.08
Cash Retained (M)72.2572.2572.25
(-) Cash Required (M)-45.56-28.47-17.08
(=) Excess Retained (M)26.6943.7755.16
(/) Shares Outstanding (M)1,089.431,089.431,089.43
(=) Excess Retained per Share0.020.040.05
LTM Dividend per Share0.140.140.14
(+) Excess Retained per Share0.020.040.05
(=) Adjusted Dividend0.170.180.19
WACC / Discount Rate-11.60%-11.60%-11.60%
Growth Rate5.50%6.50%7.50%
Fair Value$35.29$38.97$41.58
Upside / Downside74.37%92.53%105.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)227.78242.58258.35275.15293.03312.08321.44
Payout Ratio68.28%72.63%76.97%81.31%85.66%90.00%92.50%
Projected Dividends (M)155.53176.18198.85223.73251.00280.87297.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-11.60%-11.60%-11.60%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)197.42199.29201.16
Year 2 PV (M)249.69254.44259.25
Year 3 PV (M)314.79323.83333.04
Year 4 PV (M)395.74410.96426.61
Year 5 PV (M)496.22520.19545.07
PV of Terminal Value (M)52,530.2355,067.4657,701.79
Equity Value (M)54,184.0956,776.1759,466.92
Shares Outstanding (M)1,089.431,089.431,089.43
Fair Value$49.74$52.12$54.59
Upside / Downside145.73%157.49%169.69%

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%