DDM Analysis: 002860.SZ

Valuation Snapshot

Stable Growth	$88.62 - $104.41	$97.85
Multi-Stage	$59.50 - $65.31	$62.35
Blended Fair Value	$80.10
Current Price	$13.81
Upside	480.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.93%	4.08%	0.10	0.09	0.11	0.09	0.07	0.05	0.07	0.06	0.05	0.05
YoY Growth	-	-	4.70%	-15.18%	15.46%	27.42%	40.60%	-23.34%	23.30%	1.55%	8.57%	-22.09%
Dividend Yield	-	-	0.94%	0.88%	0.79%	0.76%	0.68%	0.54%	0.72%	0.47%	0.68%	0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	175.43
(-) Cash Dividends Paid (M)	36.86
(=) Cash Retained (M)	138.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	35.09	21.93	13.16
Cash Retained (M)	138.57	138.57	138.57
(-) Cash Required (M)	-35.09	-21.93	-13.16
(=) Excess Retained (M)	103.48	116.64	125.41
(/) Shares Outstanding (M)	334.14	334.14	334.14
(=) Excess Retained per Share	0.31	0.35	0.38
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.31	0.35	0.38
(=) Adjusted Dividend	0.42	0.46	0.49
WACC / Discount Rate	2.53%	2.53%	2.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$88.62	$97.85	$104.41
Upside / Downside	541.72%	608.54%	656.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	175.43	186.83	198.97	211.91	225.68	240.35	247.56
Payout Ratio	21.01%	34.81%	48.61%	62.40%	76.20%	90.00%	92.50%
Projected Dividends (M)	36.86	65.03	96.71	132.24	171.97	216.31	228.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.53%	2.53%	2.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	62.83	63.43	64.02
Year 2 PV (M)	90.28	92.00	93.73
Year 3 PV (M)	119.26	122.68	126.17
Year 4 PV (M)	149.85	155.61	161.54
Year 5 PV (M)	182.10	190.90	200.03
PV of Terminal Value (M)	19,277.47	20,208.58	21,175.32
Equity Value (M)	19,881.78	20,833.19	21,820.81
Shares Outstanding (M)	334.14	334.14	334.14
Fair Value	$59.50	$62.35	$65.31
Upside / Downside	330.86%	351.48%	372.88%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hangzhou Star Shuaier Electric Appliance Co., Ltd. (002860.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener