Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hangzhou TianMuShan Pharmaceutical Enterprise Co.,Ltd (600671.SS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$5.28 - $12.08$7.70
Multi-Stage$15.43 - $17.00$16.20
Blended Fair Value$11.95
Current Price$18.26
Upside-34.55%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.14%2.31%0.070.050.040.060.060.050.080.070.060.06
YoY Growth--28.79%39.48%-28.73%-4.29%15.22%-34.26%5.43%25.05%4.52%-1.72%
Dividend Yield--0.61%0.60%0.46%0.58%0.68%0.46%0.27%0.38%0.18%0.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33.15
(-) Cash Dividends Paid (M)7.87
(=) Cash Retained (M)25.28
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6.634.142.49
Cash Retained (M)25.2825.2825.28
(-) Cash Required (M)-6.63-4.14-2.49
(=) Excess Retained (M)18.6521.1422.79
(/) Shares Outstanding (M)121.83121.83121.83
(=) Excess Retained per Share0.150.170.19
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share0.150.170.19
(=) Adjusted Dividend0.220.240.25
WACC / Discount Rate4.44%4.44%4.44%
Growth Rate0.31%1.31%2.31%
Fair Value$5.28$7.70$12.08
Upside / Downside-71.06%-57.82%-33.86%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33.1533.5834.0334.4734.9235.3836.44
Payout Ratio23.74%36.99%50.24%63.49%76.75%90.00%92.50%
Projected Dividends (M)7.8712.4217.1021.8926.8031.8433.71

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.44%4.44%4.44%
Growth Rate0.31%1.31%2.31%
Year 1 PV (M)11.7811.8912.01
Year 2 PV (M)15.3615.6715.98
Year 3 PV (M)18.6519.2119.79
Year 4 PV (M)21.6522.5223.43
Year 5 PV (M)24.3825.6226.91
PV of Terminal Value (M)1,787.841,878.751,973.32
Equity Value (M)1,879.661,973.672,071.44
Shares Outstanding (M)121.83121.83121.83
Fair Value$15.43$16.20$17.00
Upside / Downside-15.50%-11.28%-6.88%

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%