DDM Analysis: 002887.SZ

Valuation Snapshot

Stable Growth	$2.57 - $3.65	$3.10
Multi-Stage	$5.03 - $5.51	$5.26
Blended Fair Value	$4.18
Current Price	$9.40
Upside	-55.50%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.82%	61.59%	0.36	0.36	0.18	0.51	0.17	0.11	0.16	0.10	0.00	0.10
YoY Growth	-	-	2.05%	101.74%	-65.37%	194.49%	62.50%	-33.33%	60.00%	3,041.59%	-96.90%	3,328.30%
Dividend Yield	-	-	4.89%	4.89%	1.92%	5.58%	1.30%	0.98%	1.25%	0.52%	0.02%	0.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	118.59
(-) Cash Dividends Paid (M)	100.22
(=) Cash Retained (M)	18.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23.72	14.82	8.89
Cash Retained (M)	18.38	18.38	18.38
(-) Cash Required (M)	-23.72	-14.82	-8.89
(=) Excess Retained (M)	-5.34	3.56	9.49
(/) Shares Outstanding (M)	301.02	301.02	301.02
(=) Excess Retained per Share	-0.02	0.01	0.03
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	-0.02	0.01	0.03
(=) Adjusted Dividend	0.32	0.34	0.36
WACC / Discount Rate	8.55%	8.55%	8.55%
Growth Rate	-3.31%	-2.31%	-1.31%
Fair Value	$2.57	$3.10	$3.65
Upside / Downside	-72.66%	-67.01%	-61.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	118.59	115.85	113.18	110.56	108.01	105.51	108.67
Payout Ratio	84.50%	85.60%	86.70%	87.80%	88.90%	90.00%	92.50%
Projected Dividends (M)	100.22	99.17	98.13	97.07	96.02	94.96	100.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.55%	8.55%	8.55%
Growth Rate	-3.31%	-2.31%	-1.31%
Year 1 PV (M)	90.43	91.36	92.30
Year 2 PV (M)	81.58	83.28	84.99
Year 3 PV (M)	73.59	75.90	78.25
Year 4 PV (M)	66.37	69.16	72.03
Year 5 PV (M)	59.85	63.01	66.30
PV of Terminal Value (M)	1,141.82	1,202.10	1,264.90
Equity Value (M)	1,513.64	1,584.81	1,658.78
Shares Outstanding (M)	301.02	301.02	301.02
Fair Value	$5.03	$5.26	$5.51
Upside / Downside	-46.51%	-43.99%	-41.38%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 103 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
300408.SZ	Chaozhou Three-Circle (Group) Co.,Ltd.	0.83%	$0.38	28.62%
3484.T	Tenpo Innovation CO.,LTD.	0.83%	$9.97	13.59%
353200.KS	DAEDUCK ELECTRONICS Co., Ltd.	0.83%	$400.28	78.17%
357780.KQ	Soulbrain Co., Ltd.	0.83%	$2,325.57	26.44%
600163.SS	Zhongmin Energy Co., Ltd.	0.83%	$0.04	14.96%
603297.SS	Ningbo Yongxin Optics Co.,Ltd	0.83%	$0.87	44.04%
603344.SS	Cinderson Tech (Suzhou) Co., Ltd.	0.83%	$0.31	31.21%
603755.SS	Qingdao Richen Foods Co., Ltd.	0.83%	$0.30	40.12%
605123.SS	Wuxi Paike New Materials Technology Co.,Ltd.	0.83%	$0.86	40.88%
6624.TWO	Ever-Clear Environmental Eng. Corp.	0.83%	$0.54	43.67%
GYL.OL	Gyldendal ASA	0.83%	$3.92	5.79%
HHGC	HHG Capital Corporation	0.83%	$0.09	31.96%
000425.SZ	XCMG Construction Machinery Co., Ltd.	0.82%	$0.10	16.53%
0522.HK	ASMPT Limited	0.82%	$0.67	78.47%
300439.SZ	Medicalsystem Biotechnology Co., Ltd.	0.82%	$0.08	32.74%
300634.SZ	Richinfo Technology Co., Ltd.	0.82%	$0.21	40.12%
300703.SZ	Cre8 Direct (NingBo) Co., Ltd.	0.82%	$0.20	28.25%
300871.SZ	Hvsen Biotechnology Co., Ltd.	0.82%	$0.17	15.92%
5285.KL	Sime Darby Plantation Berhad	0.82%	$0.05	11.78%
600038.SS	Avicopter Plc	0.82%	$0.30	42.43%
600097.SS	Shanghai Kaichuang Marine International Co., Ltd.	0.82%	$0.09	21.30%
600584.SS	JCET Group Co., Ltd.	0.82%	$0.30	36.16%
600787.SS	CMST Development Co.,Ltd.	0.82%	$0.05	21.59%
688510.SS	Wuxi Hyatech Co.,Ltd.	0.82%	$0.22	51.21%
ALLHB.PA	Les Hôtels Baverez S.A.	0.82%	$0.60	15.34%
AON	Aon plc	0.82%	$2.83	22.49%
IAR-B.ST	IAR Systems Group AB (publ)	0.82%	$1.47	26.71%
000738.SZ	Aecc Aero-Engine Control Co.,Ltd.	0.81%	$0.17	43.46%
000833.SZ	Guangxi Yuegui Guangye Holdings Co., Ltd.	0.81%	$0.16	25.49%
002889.SZ	Shenzhen Easttop Supply Chain Management Co., Ltd.	0.81%	$0.12	30.64%
002979.SZ	China Leadshine Technology Co., Ltd.	0.81%	$0.34	49.51%
300037.SZ	Shenzhen Capchem Technology Co., Ltd.	0.81%	$0.42	32.43%
300444.SZ	Beijing SOJO Electric Co., Ltd.	0.81%	$0.08	69.59%
300918.SZ	Shandong Nanshan Zhishang Sci-Tech Co.,Ltd.	0.81%	$0.15	41.07%
603022.SS	Shanghai Xintonglian Packaging Co., Ltd.	0.81%	$0.08	31.63%
603166.SS	GUILIN FUDA Co.,Ltd.	0.81%	$0.13	27.96%
688689.SS	Changzhou Galaxy Century Microelectronics Co.,Ltd.	0.81%	$0.23	40.07%
688786.SS	Jiangxi Yuean Advanced Materials Co.,Ltd.	0.81%	$0.23	43.35%
KIJA.JK	PT Kawasan Industri Jababeka Tbk	0.81%	$1.69	22.92%
VTRU	Vitru Limited	0.81%	$0.07	4.55%
002156.SZ	Tongfu Microelectronics Co.,Ltd	0.80%	$0.30	46.36%
002950.SZ	Allmed Medical Products Co., Ltd	0.80%	$0.09	11.97%
003960.KS	Sajodaerim Corporation	0.80%	$295.03	3.88%
0DWV.L	cBrain A/S	0.80%	$0.90	15.53%
2536.HK	Palasino Holdings Limited	0.80%	$0.02	58.64%
300855.SZ	Jiangsu ToLand Alloy Co.,Ltd	0.80%	$0.26	77.09%
3867.KL	Malaysian Pacific Industries Berhad	0.80%	$0.25	28.08%
600635.SS	Shanghai Dazhong Public Utilities(Group) Co.,Ltd.	0.80%	$0.05	26.60%
603366.SS	Solareast Holdings Co., Ltd.	0.80%	$0.08	34.34%
603798.SS	Qingdao Copton Technology Company Limited	0.80%	$0.13	64.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tianjin LVYIN Landscape and Ecology Construction Co., Ltd (002887.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener