DDM Analysis: 002860.SZ

Valuation Snapshot

Stable Growth	$88.62 - $104.41	$97.85
Multi-Stage	$59.50 - $65.31	$62.35
Blended Fair Value	$80.10
Current Price	$13.81
Upside	480.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.93%	4.08%	0.10	0.09	0.11	0.09	0.07	0.05	0.07	0.06	0.05	0.05
YoY Growth	-	-	4.70%	-15.18%	15.46%	27.42%	40.60%	-23.34%	23.30%	1.55%	8.57%	-22.09%
Dividend Yield	-	-	0.94%	0.88%	0.79%	0.76%	0.68%	0.54%	0.72%	0.47%	0.68%	0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	175.43
(-) Cash Dividends Paid (M)	36.86
(=) Cash Retained (M)	138.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	35.09	21.93	13.16
Cash Retained (M)	138.57	138.57	138.57
(-) Cash Required (M)	-35.09	-21.93	-13.16
(=) Excess Retained (M)	103.48	116.64	125.41
(/) Shares Outstanding (M)	334.14	334.14	334.14
(=) Excess Retained per Share	0.31	0.35	0.38
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.31	0.35	0.38
(=) Adjusted Dividend	0.42	0.46	0.49
WACC / Discount Rate	2.53%	2.53%	2.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$88.62	$97.85	$104.41
Upside / Downside	541.72%	608.54%	656.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	175.43	186.83	198.97	211.91	225.68	240.35	247.56
Payout Ratio	21.01%	34.81%	48.61%	62.40%	76.20%	90.00%	92.50%
Projected Dividends (M)	36.86	65.03	96.71	132.24	171.97	216.31	228.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.53%	2.53%	2.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	62.83	63.43	64.02
Year 2 PV (M)	90.28	92.00	93.73
Year 3 PV (M)	119.26	122.68	126.17
Year 4 PV (M)	149.85	155.61	161.54
Year 5 PV (M)	182.10	190.90	200.03
PV of Terminal Value (M)	19,277.47	20,208.58	21,175.32
Equity Value (M)	19,881.78	20,833.19	21,820.81
Shares Outstanding (M)	334.14	334.14	334.14
Fair Value	$59.50	$62.35	$65.31
Upside / Downside	330.86%	351.48%	372.88%

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

Hangzhou Star Shuaier Electric Appliance Co., Ltd. (002860.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener