DDM Analysis: 300618.SZ

Valuation Snapshot

Stable Growth	$15.33 - $30.63	$21.29
Multi-Stage	$11.60 - $12.66	$12.12
Blended Fair Value	$16.71
Current Price	$56.08
Upside	-70.21%
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	-18.31%	13.13%	0.25	0.27	0.65	0.31	0.10	0.69	0.49	0.02	0.05	0.06
YoY Growth	-	-	-4.89%	-59.34%	111.14%	217.08%	-85.94%	41.33%	2,071.05%	-55.46%	-17.82%	-15.97%
Dividend Yield	-	-	0.70%	0.92%	1.55%	0.49%	0.15%	1.51%	0.79%	0.02%	0.11%	0.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	272.78
(-) Cash Dividends Paid (M)	75.28
(=) Cash Retained (M)	197.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	54.56	34.10	20.46
Cash Retained (M)	197.50	197.50	197.50
(-) Cash Required (M)	-54.56	-34.10	-20.46
(=) Excess Retained (M)	142.94	163.40	177.04
(/) Shares Outstanding (M)	308.24	308.24	308.24
(=) Excess Retained per Share	0.46	0.53	0.57
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.46	0.53	0.57
(=) Adjusted Dividend	0.71	0.77	0.82
WACC / Discount Rate	10.37%	10.37%	10.37%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$15.33	$21.29	$30.63
Upside / Downside	-72.67%	-62.03%	-45.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	272.78	290.51	309.40	329.51	350.93	373.74	384.95
Payout Ratio	27.60%	40.08%	52.56%	65.04%	77.52%	90.00%	92.50%
Projected Dividends (M)	75.28	116.43	162.62	214.31	272.04	336.36	356.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.37%	10.37%	10.37%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	104.50	105.49	106.48
Year 2 PV (M)	130.99	133.49	136.00
Year 3 PV (M)	154.94	159.39	163.92
Year 4 PV (M)	176.52	183.31	190.29
Year 5 PV (M)	195.89	205.35	215.17
PV of Terminal Value (M)	2,812.53	2,948.38	3,089.42
Equity Value (M)	3,575.36	3,735.39	3,901.29
Shares Outstanding (M)	308.24	308.24	308.24
Fair Value	$11.60	$12.12	$12.66
Upside / Downside	-79.32%	-78.39%	-77.43%

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

Nanjing Hanrui Cobalt Co.,Ltd. (300618.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener