DDM Analysis: 300909.SZ

Valuation Snapshot

Stable Growth	$80.83 - $95.23	$89.24
Multi-Stage	$55.21 - $60.57	$57.84
Blended Fair Value	$73.54
Current Price	$33.50
Upside	119.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	13.65%	0.22	0.02	0.30	0.01	0.01	0.00	0.06	0.00	0.00	0.00
YoY Growth	-	-	1,163.26%	-94.07%	3,220.25%	-19.02%	0.00%	-100.00%	6,957.08%	0.00%	-100.00%	-96.72%
Dividend Yield	-	-	0.81%	0.07%	0.86%	0.03%	0.04%	0.00%	0.10%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	82.83
(-) Cash Dividends Paid (M)	51.46
(=) Cash Retained (M)	31.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.57	10.35	6.21
Cash Retained (M)	31.36	31.36	31.36
(-) Cash Required (M)	-16.57	-10.35	-6.21
(=) Excess Retained (M)	14.80	21.01	25.15
(/) Shares Outstanding (M)	172.97	172.97	172.97
(=) Excess Retained per Share	0.09	0.12	0.15
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	0.09	0.12	0.15
(=) Adjusted Dividend	0.38	0.42	0.44
WACC / Discount Rate	2.33%	2.33%	2.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$80.83	$89.24	$95.23
Upside / Downside	141.27%	166.40%	184.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	82.83	88.21	93.94	100.05	106.55	113.48	116.88
Payout Ratio	62.13%	67.71%	73.28%	78.85%	84.43%	90.00%	92.50%
Projected Dividends (M)	51.46	59.72	68.84	78.89	89.96	102.13	108.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.33%	2.33%	2.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	57.81	58.36	58.91
Year 2 PV (M)	64.51	65.74	66.98
Year 3 PV (M)	71.57	73.62	75.71
Year 4 PV (M)	79.00	82.04	85.16
Year 5 PV (M)	86.82	91.01	95.37
PV of Terminal Value (M)	9,190.87	9,634.79	10,095.70
Equity Value (M)	9,550.57	10,005.56	10,477.83
Shares Outstanding (M)	172.97	172.97	172.97
Fair Value	$55.21	$57.84	$60.57
Upside / Downside	64.82%	72.67%	80.82%

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

Shenzhen Hui Chuang Da Technology Co., Ltd. (300909.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener