Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jiangsu Hengrui Medicine Co., Ltd. (600276.SS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$174.98 - $232.46$217.85
Multi-Stage$38.88 - $42.60$40.71
Blended Fair Value$129.28
Current Price$71.55
Upside80.68%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.47%26.40%0.200.160.160.170.160.130.060.050.030.02
YoY Growth--24.63%0.72%-4.76%4.83%25.43%120.20%16.20%61.95%30.02%22.94%
Dividend Yield--0.41%0.35%0.37%0.45%0.21%0.20%0.13%0.15%0.18%0.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,468.12
(-) Cash Dividends Paid (M)1,274.13
(=) Cash Retained (M)6,193.99
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,493.62933.52560.11
Cash Retained (M)6,193.996,193.996,193.99
(-) Cash Required (M)-1,493.62-933.52-560.11
(=) Excess Retained (M)4,700.375,260.485,633.88
(/) Shares Outstanding (M)6,389.226,389.226,389.22
(=) Excess Retained per Share0.740.820.88
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share0.740.820.88
(=) Adjusted Dividend0.941.021.08
WACC / Discount Rate6.06%6.06%6.06%
Growth Rate5.50%6.50%7.50%
Fair Value$174.98$217.85$232.46
Upside / Downside144.55%204.47%224.89%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,468.127,953.558,470.539,021.119,607.4910,231.9710,538.93
Payout Ratio17.06%31.65%46.24%60.82%75.41%90.00%92.50%
Projected Dividends (M)1,274.132,517.203,916.485,487.047,245.229,208.789,748.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.06%6.06%6.06%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,351.002,373.292,395.57
Year 2 PV (M)3,416.393,481.463,547.15
Year 3 PV (M)4,470.384,598.714,729.47
Year 4 PV (M)5,513.085,725.095,943.17
Year 5 PV (M)6,544.566,860.667,188.87
PV of Terminal Value (M)226,129.56237,051.70248,391.86
Equity Value (M)248,424.97260,090.92272,196.09
Shares Outstanding (M)6,389.226,389.226,389.22
Fair Value$38.88$40.71$42.60
Upside / Downside-45.66%-43.11%-40.46%

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%