DDM Analysis: 003026.SZ

Valuation Snapshot

Stable Growth	$8.31 - $23.96	$13.03
Multi-Stage	$5.55 - $6.07	$5.80
Blended Fair Value	$9.42
Current Price	$37.76
Upside	-75.06%
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	34.38%	25.31%	0.08	0.24	0.51	0.76	0.00	0.02	0.03	0.14	0.02	0.03
YoY Growth	-	-	-64.80%	-53.68%	-32.72%	0.00%	-100.00%	-43.96%	-76.04%	698.51%	-42.36%	252.57%
Dividend Yield	-	-	0.29%	1.11%	1.37%	1.73%	0.00%	0.12%	0.00%	0.00%	0.11%	0.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43.96
(-) Cash Dividends Paid (M)	9.83
(=) Cash Retained (M)	34.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8.79	5.50	3.30
Cash Retained (M)	34.13	34.13	34.13
(-) Cash Required (M)	-8.79	-5.50	-3.30
(=) Excess Retained (M)	25.34	28.64	30.83
(/) Shares Outstanding (M)	131.96	131.96	131.96
(=) Excess Retained per Share	0.19	0.22	0.23
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.19	0.22	0.23
(=) Adjusted Dividend	0.27	0.29	0.31
WACC / Discount Rate	8.88%	8.88%	8.88%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$8.31	$13.03	$23.96
Upside / Downside	-77.99%	-65.49%	-36.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43.96	46.82	49.86	53.11	56.56	60.23	62.04
Payout Ratio	22.37%	35.89%	49.42%	62.95%	76.47%	90.00%	92.50%
Projected Dividends (M)	9.83	16.81	24.64	33.43	43.25	54.21	57.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.88%	8.88%	8.88%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15.29	15.43	15.58
Year 2 PV (M)	20.40	20.79	21.18
Year 3 PV (M)	25.17	25.90	26.63
Year 4 PV (M)	29.63	30.77	31.94
Year 5 PV (M)	33.79	35.42	37.12
PV of Terminal Value (M)	608.09	637.46	667.95
Equity Value (M)	732.37	765.77	800.40
Shares Outstanding (M)	131.96	131.96	131.96
Fair Value	$5.55	$5.80	$6.07
Upside / Downside	-85.30%	-84.63%	-83.94%

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

Zhejiang MTCN Technology Co.,Ltd. (003026.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener