DDM Analysis: 002580.SZ

Valuation Snapshot

Stable Growth	$10.02 - $26.29	$15.27
Multi-Stage	$6.79 - $7.42	$7.10
Blended Fair Value	$11.18
Current Price	$14.42
Upside	-22.45%
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	21.48%	4.27%	0.08	0.04	0.01	0.02	0.04	0.03	0.03	0.06	0.06	0.07
YoY Growth	-	-	119.26%	164.17%	-44.22%	-43.53%	45.01%	-8.31%	-45.89%	8.73%	-16.84%	28.02%
Dividend Yield	-	-	0.58%	0.49%	0.14%	0.34%	0.76%	0.60%	0.50%	0.72%	0.54%	0.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	199.10
(-) Cash Dividends Paid (M)	25.65
(=) Cash Retained (M)	173.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	39.82	24.89	14.93
Cash Retained (M)	173.46	173.46	173.46
(-) Cash Required (M)	-39.82	-24.89	-14.93
(=) Excess Retained (M)	133.64	148.57	158.53
(/) Shares Outstanding (M)	462.25	462.25	462.25
(=) Excess Retained per Share	0.29	0.32	0.34
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.29	0.32	0.34
(=) Adjusted Dividend	0.34	0.38	0.40
WACC / Discount Rate	9.13%	9.13%	9.13%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10.02	$15.27	$26.29
Upside / Downside	-30.53%	5.88%	82.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	199.10	212.05	225.83	240.51	256.14	272.79	280.97
Payout Ratio	12.88%	28.30%	43.73%	59.15%	74.58%	90.00%	92.50%
Projected Dividends (M)	25.65	60.02	98.75	142.27	191.02	245.51	259.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.13%	9.13%	9.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	54.48	55.00	55.52
Year 2 PV (M)	81.37	82.92	84.49
Year 3 PV (M)	106.41	109.47	112.58
Year 4 PV (M)	129.70	134.69	139.82
Year 5 PV (M)	151.32	158.62	166.21
PV of Terminal Value (M)	2,613.56	2,739.79	2,870.86
Equity Value (M)	3,136.84	3,280.49	3,429.47
Shares Outstanding (M)	462.25	462.25	462.25
Fair Value	$6.79	$7.10	$7.42
Upside / Downside	-52.94%	-50.78%	-48.55%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shandong Sacred Sun Power Sources Co.,Ltd (002580.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener