Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Hengli Petrochemical Co.,Ltd. (600346.SS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$166.73 - $196.44$184.09
Multi-Stage$107.91 - $118.34$113.03
Blended Fair Value$148.56
Current Price$17.14
Upside766.74%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.74%62.22%1.340.821.721.421.130.880.550.250.050.19
YoY Growth--63.55%-52.37%21.43%24.92%28.70%60.19%118.97%414.74%-74.68%1,715.55%
Dividend Yield--8.72%5.74%10.62%6.81%3.87%7.06%4.06%2.40%0.81%3.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,961.47
(-) Cash Dividends Paid (M)6,945.14
(=) Cash Retained (M)16.33
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,392.29870.18522.11
Cash Retained (M)16.3316.3316.33
(-) Cash Required (M)-1,392.29-870.18-522.11
(=) Excess Retained (M)-1,375.96-853.85-505.78
(/) Shares Outstanding (M)7,047.937,047.937,047.93
(=) Excess Retained per Share-0.20-0.12-0.07
LTM Dividend per Share0.990.990.99
(+) Excess Retained per Share-0.20-0.12-0.07
(=) Adjusted Dividend0.790.860.91
WACC / Discount Rate3.61%3.61%3.61%
Growth Rate5.50%6.50%7.50%
Fair Value$166.73$184.09$196.44
Upside / Downside872.75%974.03%1,046.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,961.477,413.967,895.878,409.108,955.699,537.819,823.95
Payout Ratio99.77%97.81%95.86%93.91%91.95%90.00%92.50%
Projected Dividends (M)6,945.147,251.777,568.927,896.678,235.048,584.039,087.15

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.61%3.61%3.61%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)6,933.536,999.257,064.97
Year 2 PV (M)6,919.187,050.977,184.01
Year 3 PV (M)6,901.997,100.137,302.01
Year 4 PV (M)6,881.877,146.537,418.75
Year 5 PV (M)6,858.717,189.997,533.95
PV of Terminal Value (M)726,071.08761,140.59797,552.29
Equity Value (M)760,566.37796,627.46834,055.97
Shares Outstanding (M)7,047.937,047.937,047.93
Fair Value$107.91$113.03$118.34
Upside / Downside529.60%559.45%590.43%

High-Yield Dividend Screener

« Prev Page 80 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
301151.SZShanghai Karon Eco-Valve Manufacturing Co., Ltd.1.64%$0.3164.22%
4912.TLion Corporation1.64%$27.1335.97%
5328.TWOHua Jung Components Co.,Ltd.1.64%$0.3573.35%
600256.SSGuanghui Energy Co., Ltd.1.64%$0.0826.14%
605365.SSLeedarson IoT Technology Inc.1.64%$0.4481.91%
6244.TWOMotech Industries Inc.1.64%$0.3498.50%
6367.TDaikin Industries,Ltd.1.64%$330.1235.31%
6383.TDaifuku Co., Ltd.1.64%$80.6636.37%
6454.TMax Co., Ltd.1.64%$113.1545.27%
LSS.PALectra S.A.1.64%$0.4150.95%
MEVA.ATMevaco S.A.1.64%$0.1513.50%
MOVI3.SAMovida Participações S.A.1.64%$0.1619.79%
SRSOLTD.BOSilicon Rental Solutions Ltd.1.64%$1.909.23%
002266.SZZhefu Holding Group Co., Ltd.1.63%$0.0737.41%
0GDU.LParadox Interactive AB (publ)1.63%$5.0082.82%
300121.SZShandong Yanggu Huatai Chemical Co., Ltd.1.63%$0.2153.84%
603013.SSYAPP Automotive Systems Co., Ltd.1.63%$0.4037.85%
603081.SSZhejiang Dafeng Industry Co., Ltd1.63%$0.2392.61%
603194.SSZhejiang E-P Equipment Co Ltd1.63%$0.6429.27%
603221.SSElegant Home-Tech Co., Ltd.1.63%$0.2178.59%
BEI.DEBeiersdorf AG1.63%$1.5225.19%
CLD.WACloud Technologies S.A.1.63%$1.1492.28%
IVS.MIIVS Group S.A.1.63%$0.1262.72%
LDO.MILeonardo S.p.A.1.63%$0.8433.82%
MEOHMethanex Corporation1.63%$0.6724.08%
PARKIN.AEParkin Company PJSC1.63%$0.0949.98%
051900.KSLG H&H Co., Ltd.1.62%$4,377.8370.74%
0F4O.LLotus Bakeries N.V.1.62%$133.7536.00%
300206.SZEdan Instruments, Inc.1.62%$0.2148.61%
5393.TNichias Corporation1.62%$110.0123.11%
603385.SSHuida Sanitary Ware Co., Ltd.1.62%$0.1169.37%
605050.SSFriend Co.,Ltd.1.62%$0.2230.01%
7378.TASIRO Inc.1.62%$23.9320.21%
BPAC11.SABanco BTG Pactual S.A.1.62%$0.8427.38%
GRMNGarmin Ltd.1.62%$3.2840.42%
RUBFILA.BORubfila International Limited1.62%$1.2022.45%
VALO.BABanco de Valores S.A.1.62%$8.9122.52%
WAS.WAWasko S.A.1.62%$0.0319.20%
002152.SZGRG Banking Equipment Co., Ltd.1.61%$0.2265.18%
002457.SZNingxia Qinglong Pipes Industry Group Co., Ltd.1.61%$0.1828.21%
002913.SZAoshikang Technology Co., Ltd.1.61%$0.6960.58%
007570.KSIlyang Pharmaceutical Co.,Ltd1.61%$210.7433.61%
066570.KSLG Electronics Inc.1.61%$1,472.8336.12%
603181.SSZhejiang Huangma Technology Co.,Ltd1.61%$0.2329.53%
603416.SSWuXi Xinje Electric Co.,Ltd.1.61%$0.8959.24%
ABB.AXAussie Broadband Limited1.61%$0.0839.83%
H22.SIHong Leong Asia Ltd.1.61%$0.0431.75%
MATAS.COMatas A/S1.61%$2.0026.57%
SRSN.JKPT Indo Acidatama Tbk1.61%$1.0012.49%
000050.KSKyungbangco.Ltd1.60%$149.6111.55%