DDM Analysis: 300371.SZ

Valuation Snapshot

Stable Growth	$60.91 - $71.78	$67.26
Multi-Stage	$47.42 - $52.11	$49.72
Blended Fair Value	$58.49
Current Price	$11.60
Upside	404.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.05%	11.53%	0.16	0.08	0.23	0.19	0.17	0.12	0.09	0.05	0.10	0.07
YoY Growth	-	-	91.81%	-64.07%	21.56%	14.97%	39.29%	36.35%	62.81%	-47.06%	51.79%	24.44%
Dividend Yield	-	-	1.54%	0.82%	1.99%	1.58%	1.55%	1.20%	0.93%	0.48%	0.65%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73.01
(-) Cash Dividends Paid (M)	18.09
(=) Cash Retained (M)	54.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.60	9.13	5.48
Cash Retained (M)	54.93	54.93	54.93
(-) Cash Required (M)	-14.60	-9.13	-5.48
(=) Excess Retained (M)	40.32	45.80	49.45
(/) Shares Outstanding (M)	199.58	199.58	199.58
(=) Excess Retained per Share	0.20	0.23	0.25
LTM Dividend per Share	0.09	0.09	0.09
(+) Excess Retained per Share	0.20	0.23	0.25
(=) Adjusted Dividend	0.29	0.32	0.34
WACC / Discount Rate	-1.57%	-1.57%	-1.57%
Growth Rate	4.05%	5.05%	6.05%
Fair Value	$60.91	$67.26	$71.78
Upside / Downside	425.05%	479.79%	518.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73.01	76.70	80.58	84.65	88.92	93.42	96.22
Payout Ratio	24.77%	37.82%	50.86%	63.91%	76.95%	90.00%	92.50%
Projected Dividends (M)	18.09	29.01	40.98	54.10	68.43	84.08	89.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.57%	-1.57%	-1.57%
Growth Rate	4.05%	5.05%	6.05%
Year 1 PV (M)	29.19	29.47	29.75
Year 2 PV (M)	41.50	42.30	43.11
Year 3 PV (M)	55.12	56.72	58.36
Year 4 PV (M)	70.16	72.89	75.71
Year 5 PV (M)	86.73	90.98	95.39
PV of Terminal Value (M)	9,181.60	9,631.36	10,098.58
Equity Value (M)	9,464.29	9,923.72	10,400.89
Shares Outstanding (M)	199.58	199.58	199.58
Fair Value	$47.42	$49.72	$52.11
Upside / Downside	308.81%	328.65%	349.26%

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

Huizhong Instrumentation Co., Ltd. (300371.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener