DDM Analysis: 300430.SZ

Valuation Snapshot

Stable Growth	$42.33 - $49.87	$46.73
Multi-Stage	$29.15 - $31.99	$30.54
Blended Fair Value	$38.64
Current Price	$19.95
Upside	93.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	47.15%	26.55%	0.17	0.02	0.02	0.06	0.03	0.02	0.04	0.04	0.04	0.01
YoY Growth	-	-	704.75%	0.10%	-67.07%	89.22%	37.44%	-37.24%	-0.44%	-5.54%	573.65%	-61.59%
Dividend Yield	-	-	0.89%	0.12%	0.13%	0.47%	0.46%	0.32%	0.39%	0.26%	0.22%	0.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	66.32
(-) Cash Dividends Paid (M)	22.78
(=) Cash Retained (M)	43.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.26	8.29	4.97
Cash Retained (M)	43.54	43.54	43.54
(-) Cash Required (M)	-13.26	-8.29	-4.97
(=) Excess Retained (M)	30.27	35.25	38.56
(/) Shares Outstanding (M)	264.49	264.49	264.49
(=) Excess Retained per Share	0.11	0.13	0.15
LTM Dividend per Share	0.09	0.09	0.09
(+) Excess Retained per Share	0.11	0.13	0.15
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	2.06%	2.06%	2.06%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$42.33	$46.73	$49.87
Upside / Downside	112.16%	134.25%	149.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	66.32	70.63	75.22	80.11	85.32	90.86	93.59
Payout Ratio	34.35%	45.48%	56.61%	67.74%	78.87%	90.00%	92.50%
Projected Dividends (M)	22.78	32.13	42.59	54.27	67.29	81.78	86.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.06%	2.06%	2.06%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	31.18	31.48	31.77
Year 2 PV (M)	40.12	40.88	41.66
Year 3 PV (M)	49.63	51.05	52.50
Year 4 PV (M)	59.73	62.02	64.39
Year 5 PV (M)	70.45	73.85	77.39
PV of Terminal Value (M)	7,458.08	7,818.31	8,192.33
Equity Value (M)	7,709.19	8,077.60	8,460.03
Shares Outstanding (M)	264.49	264.49	264.49
Fair Value	$29.15	$30.54	$31.99
Upside / Downside	46.10%	53.09%	60.33%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Beijing Chieftain Control Engineering Technology Co., Ltd. (300430.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener