DDM Analysis: 300540.SZ

Valuation Snapshot

Stable Growth	$4.95 - $8.48	$6.48
Multi-Stage	$4.95 - $5.42	$5.18
Blended Fair Value	$5.83
Current Price	$19.63
Upside	-70.29%
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	-3.92%	-8.40%	0.03	0.02	0.02	0.06	0.02	0.03	0.04	0.04	0.02	0.05
YoY Growth	-	-	57.72%	-16.00%	-64.01%	169.35%	-36.25%	-7.13%	-21.02%	85.80%	-51.16%	-23.69%
Dividend Yield	-	-	0.16%	0.10%	0.15%	0.32%	0.16%	0.37%	0.28%	0.42%	0.10%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	68.61
(-) Cash Dividends Paid (M)	11.85
(=) Cash Retained (M)	56.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.72	8.58	5.15
Cash Retained (M)	56.77	56.77	56.77
(-) Cash Required (M)	-13.72	-8.58	-5.15
(=) Excess Retained (M)	43.04	48.19	51.62
(/) Shares Outstanding (M)	178.41	178.41	178.41
(=) Excess Retained per Share	0.24	0.27	0.29
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.24	0.27	0.29
(=) Adjusted Dividend	0.31	0.34	0.36
WACC / Discount Rate	9.77%	9.77%	9.77%
Growth Rate	3.36%	4.36%	5.36%
Fair Value	$4.95	$6.48	$8.48
Upside / Downside	-74.76%	-66.99%	-56.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	68.61	71.60	74.72	77.97	81.37	84.91	87.46
Payout Ratio	17.27%	31.81%	46.36%	60.91%	75.45%	90.00%	92.50%
Projected Dividends (M)	11.85	22.78	34.64	47.49	61.40	76.42	80.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.77%	9.77%	9.77%
Growth Rate	3.36%	4.36%	5.36%
Year 1 PV (M)	20.55	20.75	20.95
Year 2 PV (M)	28.20	28.75	29.30
Year 3 PV (M)	34.88	35.90	36.94
Year 4 PV (M)	40.68	42.28	43.92
Year 5 PV (M)	45.69	47.94	50.28
PV of Terminal Value (M)	713.89	749.10	785.69
Equity Value (M)	883.89	924.72	967.08
Shares Outstanding (M)	178.41	178.41	178.41
Fair Value	$4.95	$5.18	$5.42
Upside / Downside	-74.76%	-73.60%	-72.39%

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

Sichuan Shudao Equipment & Technology Co.,Ltd. (300540.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener