DDM Analysis: 300835.SZ

Valuation Snapshot

Stable Growth	$209.04 - $246.29	$230.81
Multi-Stage	$137.63 - $151.04	$144.21
Blended Fair Value	$187.51
Current Price	$64.90
Upside	188.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	43.64%	8.29%	0.36	0.31	0.20	0.16	0.35	0.06	0.06	0.07	0.15	0.13
YoY Growth	-	-	15.87%	53.47%	24.03%	-53.00%	489.91%	1.30%	-11.09%	-57.02%	15.26%	-18.72%
Dividend Yield	-	-	0.95%	1.26%	0.57%	0.43%	1.13%	0.35%	0.34%	0.38%	0.89%	0.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	144.96
(-) Cash Dividends Paid (M)	40.56
(=) Cash Retained (M)	104.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28.99	18.12	10.87
Cash Retained (M)	104.40	104.40	104.40
(-) Cash Required (M)	-28.99	-18.12	-10.87
(=) Excess Retained (M)	75.41	86.28	93.53
(/) Shares Outstanding (M)	117.05	117.05	117.05
(=) Excess Retained per Share	0.64	0.74	0.80
LTM Dividend per Share	0.35	0.35	0.35
(+) Excess Retained per Share	0.64	0.74	0.80
(=) Adjusted Dividend	0.99	1.08	1.15
WACC / Discount Rate	2.97%	2.97%	2.97%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$209.04	$230.81	$246.29
Upside / Downside	222.10%	255.64%	279.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	144.96	154.38	164.41	175.10	186.48	198.60	204.56
Payout Ratio	27.98%	40.38%	52.79%	65.19%	77.60%	90.00%	92.50%
Projected Dividends (M)	40.56	62.34	86.79	114.15	144.70	178.74	189.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.97%	2.97%	2.97%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	59.98	60.55	61.12
Year 2 PV (M)	80.33	81.86	83.41
Year 3 PV (M)	101.65	104.57	107.54
Year 4 PV (M)	123.97	128.74	133.64
Year 5 PV (M)	147.33	154.44	161.83
PV of Terminal Value (M)	15,596.12	16,349.42	17,131.55
Equity Value (M)	16,109.38	16,879.58	17,679.09
Shares Outstanding (M)	117.05	117.05	117.05
Fair Value	$137.63	$144.21	$151.04
Upside / Downside	112.06%	122.20%	132.73%

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

Sinomag Technology Co., Ltd. (300835.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener