DDM Analysis: 002428.SZ

Valuation Snapshot

Stable Growth	$1.54 - $4.22	$2.38
Multi-Stage	$1.14 - $1.24	$1.19
Blended Fair Value	$1.78
Current Price	$28.90
Upside	-93.83%
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	27.94%	-2.11%	0.07	0.04	0.04	0.04	0.03	0.02	0.01	0.01	0.04	0.06
YoY Growth	-	-	81.84%	5.72%	-8.63%	34.10%	45.54%	58.62%	-10.05%	-65.57%	-29.85%	-31.60%
Dividend Yield	-	-	0.35%	0.34%	0.32%	0.29%	0.30%	0.23%	0.16%	0.11%	0.32%	0.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41.77
(-) Cash Dividends Paid (M)	40.53
(=) Cash Retained (M)	1.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8.35	5.22	3.13
Cash Retained (M)	1.24	1.24	1.24
(-) Cash Required (M)	-8.35	-5.22	-3.13
(=) Excess Retained (M)	-7.11	-3.98	-1.89
(/) Shares Outstanding (M)	649.21	649.21	649.21
(=) Excess Retained per Share	-0.01	-0.01	0.00
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	-0.01	-0.01	0.00
(=) Adjusted Dividend	0.05	0.06	0.06
WACC / Discount Rate	9.02%	9.02%	9.02%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1.54	$2.38	$4.22
Upside / Downside	-94.66%	-91.75%	-85.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41.77	44.48	47.38	50.46	53.73	57.23	58.94
Payout Ratio	97.03%	95.62%	94.22%	92.81%	91.41%	90.00%	92.50%
Projected Dividends (M)	40.53	42.54	44.64	46.83	49.12	51.50	54.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.02%	9.02%	9.02%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	38.65	39.02	39.38
Year 2 PV (M)	36.86	37.56	38.27
Year 3 PV (M)	35.14	36.14	37.17
Year 4 PV (M)	33.49	34.78	36.10
Year 5 PV (M)	31.91	33.45	35.05
PV of Terminal Value (M)	561.53	588.66	616.82
Equity Value (M)	737.57	769.60	802.79
Shares Outstanding (M)	649.21	649.21	649.21
Fair Value	$1.14	$1.19	$1.24
Upside / Downside	-96.07%	-95.90%	-95.72%

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

Yunnan Lincang Xinyuan Germanium Industry Co.,LTD (002428.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener