Loading...
Definitive Analysis

Asset Classes

Stocks ETFS Crypto Indexes

Financial Statements

Financials

Fundamentals

Margins Returns Growth Ratios

Valuations

Projections DDM EPV DCF Valuations Multiples

Miscellaneous

CHARTS INDICATORS

Industry

Sector

Start 7 Day Free Trial View Pricing Plans
🔒 You’re viewing a full-feature preview (NVDA only).
Unlock access to 49,000+ stocks, sectors, and industries with your 7-day free trial

Weihai Guangwei Composites Co., Ltd.

ID: 300699.SZ SECTOR: Basic Materials INDUSTRY: Chemicals
33.41
-2.38 (-6.65%)
Ref: 2026-04-24

Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM $4,102,458,631.58 - $10,542,316,328.59 $6,079,082,294.52
Multi-Stage DDM $1,295,163,740.48 - $1,415,654,414.43 $1,354,315,024.06
Blended Fair Value $3,716,698,659.29
Stock Price$34.36

Dividend History (Last 10 Years)

Metric 2025202420232022202120202019201820172016
DPS 65,690,507.4300.5250.4370.3130.3130.3130.2240.1340.0000.024
YoY % 12,506,847,219.23%20.23%39.80%0.00%-0.23%39.82%67.49%0.00%-100.00%9.42%
Yield 191,183,083.32%1.53%1.27%0.91%0.91%0.91%0.65%0.39%0.00%0.07%

CAGRValue
5 Year4,516.65%
10 Year786.17%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth 5.50% to 7.50% 6.50%
WACC9.00%9.00%
Fair Value $4,102,458,631.58 - $10,542,316,328.59 $6,079,082,294.52

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio 20.0% 12.5% 7.5%
(*) Adjusted Net Income 88.01 88.01 88.01
(=) Cash Required 17.60 11.00 6.60
(=) Excess Retained per Share 70,410,015.89 77,010,954.88 81,411,580.88
LTM Dividend per Share 65,690,507.430 65,690,507.430 65,690,507.430
(=) Adjusted Dividend 136,100,523.323 142,701,462.313 147,102,088.306

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income 88.01 93.7399.83106.31113.23120.58
Projected Dividends 65.69 23.4340.9360.6082.65108.53

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV 22.23 22.45 22.66
Year 2 PV 35.29 35.97 36.64
Year 3 PV 47.49 48.85 50.24
Year 4 PV 58.87 61.13 63.46
Year 5 PV 70.25 73.64 77.16
TV PV 1,061.03 1,112.28 1,165.49
Equity Value 1,295.16 1,354.32 1,415.65
Fair Value $1,295,163,740.48 $1,354,315,024.06 $1,415,654,414.43

Top Dividend Stocks

US Market Global Market
« 1 »
TickerCompany NameYield %DPSPayout %
ARDC ARDC 19.91% $2.65 77.10%
JGH JGH 19.71% $2.48 70.08%
BSL BSL 19.66% $2.65 95.83%
RGT RGT 19.58% $2.56 37.89%
AIKI AIKI 19.55% $0.70 10.85%
PFN PFN 19.43% $1.46 72.85%
JLS JLS 19.40% $3.53 84.31%
ACV ACV 19.28% $5.07 72.66%
BGB BGB 19.19% $2.26 86.72%
PHK PHK 19.11% $0.93 86.61%
DTW DTW 19.03% $4.08 87.19%
EMD EMD 18.84% $2.03 78.17%
SR-PA SR-PA 18.76% $4.54 98.60%
SRV SRV 18.74% $7.53 66.75%
CIK CIK 18.41% $0.52 82.82%
DHY DHY 18.39% $0.37 88.67%
MNR MNR 18.30% $2.06 89.28%
PFL PFL 18.22% $1.54 84.57%
EAD EAD 18.08% $1.23 52.27%
SPE SPE 18.03% $2.66 44.19%
AIF AIF 17.93% $2.66 60.44%
GAB GAB 17.77% $1.08 81.70%
HPF HPF 17.73% $2.86 78.50%
MPV MPV 17.65% $2.93 95.78%
GBAB GBAB 17.43% $2.59 74.37%
TEI TEI 17.42% $1.14 64.65%
ISD ISD 17.40% $2.52 96.64%
HIX HIX 17.39% $0.73 96.11%
NXG NXG 17.31% $8.79 83.58%
HPI HPI 17.11% $2.79 76.40%
RCS RCS 17.08% $1.00 75.51%
DUKB DUKB 16.95% $4.19 65.28%
FGB FGB 16.75% $0.70 50.91%
RQI RQI 16.75% $1.92 87.08%
FPF FPF 16.57% $3.09 70.83%
EVV EVV 16.43% $1.63 64.70%
AIZN AIZN 16.41% $3.22 19.47%
NML NML 16.37% $1.40 40.22%
PGP PGP 16.31% $1.50 60.66%
CHW CHW 16.07% $1.20 66.54%
BGY BGY 15.99% $0.94 99.21%
GABBX GABBX 15.98% $2.85 40.22%
BDJ BDJ 15.90% $1.49 72.30%
DSL DSL 15.85% $1.78 54.50%
PDT PDT 15.76% $2.01 62.66%
TSQ TSQ 15.55% $0.79 70.58%
EOD EOD 15.39% $0.90 52.51%
LGI LGI 15.37% $2.68 82.52%
BSTZ BSTZ 15.35% $3.54 65.39%
FPI FPI 15.34% $1.48 93.00%