DDM Analysis: 300341.SZ

Valuation Snapshot

Stable Growth	$4.93 - $8.83	$6.57
Multi-Stage	$6.27 - $6.88	$6.57
Blended Fair Value	$6.57
Current Price	$18.55
Upside	-64.59%
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	-0.53%	14.69%	0.07	0.11	0.07	0.07	0.04	0.07	0.05	0.05	0.05	0.13
YoY Growth	-	-	-35.86%	53.23%	2.09%	61.86%	-40.03%	32.59%	9.94%	-0.01%	-63.29%	655.52%
Dividend Yield	-	-	0.42%	1.08%	0.50%	0.70%	0.48%	0.87%	0.81%	0.69%	0.49%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	183.30
(-) Cash Dividends Paid (M)	36.25
(=) Cash Retained (M)	147.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36.66	22.91	13.75
Cash Retained (M)	147.05	147.05	147.05
(-) Cash Required (M)	-36.66	-22.91	-13.75
(=) Excess Retained (M)	110.39	124.13	133.30
(/) Shares Outstanding (M)	517.47	517.47	517.47
(=) Excess Retained per Share	0.21	0.24	0.26
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.21	0.24	0.26
(=) Adjusted Dividend	0.28	0.31	0.33
WACC / Discount Rate	7.75%	7.75%	7.75%
Growth Rate	1.90%	2.90%	3.90%
Fair Value	$4.93	$6.57	$8.83
Upside / Downside	-73.42%	-64.60%	-52.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	183.30	188.61	194.08	199.70	205.49	211.44	217.78
Payout Ratio	19.78%	33.82%	47.87%	61.91%	75.96%	90.00%	92.50%
Projected Dividends (M)	36.25	63.79	92.90	123.64	156.08	190.30	201.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.75%	7.75%	7.75%
Growth Rate	1.90%	2.90%	3.90%
Year 1 PV (M)	58.63	59.20	59.78
Year 2 PV (M)	78.46	80.01	81.57
Year 3 PV (M)	95.97	98.82	101.73
Year 4 PV (M)	111.33	115.77	120.34
Year 5 PV (M)	124.75	130.99	137.48
PV of Terminal Value (M)	2,777.38	2,916.37	3,060.86
Equity Value (M)	3,246.52	3,401.16	3,561.76
Shares Outstanding (M)	517.47	517.47	517.47
Fair Value	$6.27	$6.57	$6.88
Upside / Downside	-66.18%	-64.57%	-62.89%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Motic (Xiamen) Electric Group Co.,Ltd (300341.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener