DDM Analysis: 300221.SZ

Valuation Snapshot

Stable Growth	$3.58 - $7.24	$5.00
Multi-Stage	$3.21 - $3.52	$3.36
Blended Fair Value	$4.18
Current Price	$8.30
Upside	-49.65%
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	-20.06%	-10.46%	0.01	0.00	0.01	0.02	0.02	0.05	0.20	0.16	0.08	0.06
YoY Growth	-	-	452.13%	-65.19%	-62.06%	1.25%	-55.79%	-77.08%	26.08%	104.01%	22.62%	40.39%
Dividend Yield	-	-	0.19%	0.04%	0.14%	0.33%	0.29%	0.97%	2.38%	1.00%	0.49%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	97.01
(-) Cash Dividends Paid (M)	5.85
(=) Cash Retained (M)	91.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19.40	12.13	7.28
Cash Retained (M)	91.16	91.16	91.16
(-) Cash Required (M)	-19.40	-12.13	-7.28
(=) Excess Retained (M)	71.76	79.03	83.88
(/) Shares Outstanding (M)	470.19	470.19	470.19
(=) Excess Retained per Share	0.15	0.17	0.18
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.15	0.17	0.18
(=) Adjusted Dividend	0.17	0.18	0.19
WACC / Discount Rate	8.78%	8.78%	8.78%
Growth Rate	3.99%	4.99%	5.99%
Fair Value	$3.58	$5.00	$7.24
Upside / Downside	-56.85%	-39.79%	-12.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	97.01	101.85	106.93	112.26	117.86	123.74	127.45
Payout Ratio	6.03%	22.82%	39.62%	56.41%	73.21%	90.00%	92.50%
Projected Dividends (M)	5.85	23.25	42.36	63.33	86.28	111.37	117.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.78%	8.78%	8.78%
Growth Rate	3.99%	4.99%	5.99%
Year 1 PV (M)	21.17	21.37	21.57
Year 2 PV (M)	35.12	35.80	36.49
Year 3 PV (M)	47.81	49.20	50.62
Year 4 PV (M)	59.31	61.62	64.00
Year 5 PV (M)	69.70	73.11	76.66
PV of Terminal Value (M)	1,276.45	1,339.02	1,404.02
Equity Value (M)	1,509.55	1,580.12	1,653.36
Shares Outstanding (M)	470.19	470.19	470.19
Fair Value	$3.21	$3.36	$3.52
Upside / Downside	-61.32%	-59.51%	-57.63%

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

Guangdong Silver Age Sci & Tech Co.,Ltd. (300221.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener