DDM Analysis: 300218.SZ

Valuation Snapshot

Stable Growth	$26.44 - $151.71	$49.55
Multi-Stage	$21.14 - $23.17	$22.13
Blended Fair Value	$35.84
Current Price	$18.74
Upside	91.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.81%	-1.14%	0.19	0.29	0.29	0.11	0.22	0.19	0.14	0.22	0.22	0.08
YoY Growth	-	-	-36.07%	1.54%	157.40%	-49.30%	13.38%	41.79%	-37.94%	2.51%	165.72%	-61.25%
Dividend Yield	-	-	1.14%	2.13%	2.77%	0.87%	1.96%	2.37%	1.64%	2.72%	1.55%	0.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	165.31
(-) Cash Dividends Paid (M)	59.15
(=) Cash Retained (M)	106.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.06	20.66	12.40
Cash Retained (M)	106.15	106.15	106.15
(-) Cash Required (M)	-33.06	-20.66	-12.40
(=) Excess Retained (M)	73.09	85.49	93.76
(/) Shares Outstanding (M)	213.83	213.83	213.83
(=) Excess Retained per Share	0.34	0.40	0.44
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.34	0.40	0.44
(=) Adjusted Dividend	0.62	0.68	0.72
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	4.08%	5.08%	6.08%
Fair Value	$26.44	$49.55	$151.71
Upside / Downside	41.09%	164.41%	709.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	165.31	173.70	182.51	191.78	201.51	211.74	218.09
Payout Ratio	35.78%	46.63%	57.47%	68.31%	79.16%	90.00%	92.50%
Projected Dividends (M)	59.15	80.99	104.89	131.01	159.51	190.56	201.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	4.08%	5.08%	6.08%
Year 1 PV (M)	75.32	76.04	76.76
Year 2 PV (M)	90.71	92.46	94.23
Year 3 PV (M)	105.36	108.43	111.55
Year 4 PV (M)	119.29	123.94	128.73
Year 5 PV (M)	132.53	139.02	145.77
PV of Terminal Value (M)	3,997.35	4,193.11	4,396.48
Equity Value (M)	4,520.55	4,733.00	4,953.51
Shares Outstanding (M)	213.83	213.83	213.83
Fair Value	$21.14	$22.13	$23.17
Upside / Downside	12.81%	18.11%	23.61%

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

Anhui Anli Material Technology Co., Ltd. (300218.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener