DDM Analysis: 002864.SZ

Valuation Snapshot

Stable Growth	$194.90 - $229.62	$215.19
Multi-Stage	$52.89 - $57.98	$55.39
Blended Fair Value	$135.29
Current Price	$29.54
Upside	357.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.12%	31.47%	0.23	0.23	0.20	0.17	0.16	0.08	0.08	0.00	0.01	0.01
YoY Growth	-	-	0.92%	15.24%	17.86%	8.29%	90.61%	0.00%	2,315.05%	-73.31%	-3.21%	-12.60%
Dividend Yield	-	-	0.85%	0.78%	0.52%	0.28%	0.68%	0.31%	0.23%	0.01%	0.09%	0.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	120.51
(-) Cash Dividends Paid (M)	34.01
(=) Cash Retained (M)	86.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	24.10	15.06	9.04
Cash Retained (M)	86.49	86.49	86.49
(-) Cash Required (M)	-24.10	-15.06	-9.04
(=) Excess Retained (M)	62.39	71.43	77.45
(/) Shares Outstanding (M)	104.37	104.37	104.37
(=) Excess Retained per Share	0.60	0.68	0.74
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	0.60	0.68	0.74
(=) Adjusted Dividend	0.92	1.01	1.07
WACC / Discount Rate	5.27%	5.27%	5.27%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$194.90	$215.19	$229.62
Upside / Downside	559.77%	628.46%	677.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	120.51	128.34	136.68	145.56	155.03	165.10	170.06
Payout Ratio	28.23%	40.58%	52.94%	65.29%	77.65%	90.00%	92.50%
Projected Dividends (M)	34.01	52.08	72.35	95.04	120.37	148.59	157.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.27%	5.27%	5.27%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	49.01	49.48	49.94
Year 2 PV (M)	64.08	65.30	66.53
Year 3 PV (M)	79.21	81.48	83.80
Year 4 PV (M)	94.40	98.03	101.77
Year 5 PV (M)	109.67	114.96	120.46
PV of Terminal Value (M)	5,124.13	5,371.63	5,628.60
Equity Value (M)	5,520.49	5,780.88	6,051.09
Shares Outstanding (M)	104.37	104.37	104.37
Fair Value	$52.89	$55.39	$57.98
Upside / Downside	79.06%	87.50%	96.27%

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

Shaanxi Panlong Pharmaceutical Group Limited By Share Ltd (002864.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener