DDM Analysis: 300254.SZ

Valuation Snapshot

Stable Growth	$1.64 - $3.79	$2.40
Multi-Stage	$4.10 - $4.52	$4.31
Blended Fair Value	$3.35
Current Price	$10.58
Upside	-68.33%
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	24.22%	-0.82%	0.05	0.05	0.05	0.06	0.08	0.02	0.04	0.04	0.04	0.05
YoY Growth	-	-	-7.45%	11.85%	-18.88%	-29.53%	399.80%	-60.00%	0.00%	20.00%	-35.13%	0.00%
Dividend Yield	-	-	0.52%	0.50%	0.73%	0.61%	1.48%	0.23%	0.48%	0.43%	0.19%	0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20.36
(-) Cash Dividends Paid (M)	13.49
(=) Cash Retained (M)	6.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4.07	2.55	1.53
Cash Retained (M)	6.87	6.87	6.87
(-) Cash Required (M)	-4.07	-2.55	-1.53
(=) Excess Retained (M)	2.80	4.33	5.34
(/) Shares Outstanding (M)	245.21	245.21	245.21
(=) Excess Retained per Share	0.01	0.02	0.02
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.01	0.02	0.02
(=) Adjusted Dividend	0.07	0.07	0.08
WACC / Discount Rate	4.70%	4.70%	4.70%
Growth Rate	0.62%	1.62%	2.62%
Fair Value	$1.64	$2.40	$3.79
Upside / Downside	-84.52%	-77.36%	-64.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20.36	20.69	21.03	21.37	21.72	22.07	22.73
Payout Ratio	66.26%	71.00%	75.75%	80.50%	85.25%	90.00%	92.50%
Projected Dividends (M)	13.49	14.69	15.93	17.20	18.51	19.86	21.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.70%	4.70%	4.70%
Growth Rate	0.62%	1.62%	2.62%
Year 1 PV (M)	13.90	14.03	14.17
Year 2 PV (M)	14.25	14.53	14.82
Year 3 PV (M)	14.55	14.99	15.43
Year 4 PV (M)	14.81	15.40	16.02
Year 5 PV (M)	15.02	15.78	16.58
PV of Terminal Value (M)	933.82	981.15	1,030.39
Equity Value (M)	1,006.34	1,055.89	1,107.41
Shares Outstanding (M)	245.21	245.21	245.21
Fair Value	$4.10	$4.31	$4.52
Upside / Downside	-61.21%	-59.30%	-57.31%

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

ShanXi C&Y Pharmaceutical Group Co., Ltd. (300254.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener