DDM Analysis: 300971.SZ

Valuation Snapshot

Stable Growth	$16.20 - $37.88	$23.79
Multi-Stage	$31.54 - $34.70	$33.09
Blended Fair Value	$28.44
Current Price	$22.79
Upside	24.78%
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	-4.51%	3.13%	0.24	0.24	0.37	0.39	0.28	0.30	0.22	0.23	0.23	0.07
YoY Growth	-	-	1.54%	-35.92%	-6.08%	38.38%	-6.13%	36.74%	-2.76%	-2.91%	218.83%	-58.33%
Dividend Yield	-	-	1.43%	1.62%	2.19%	1.80%	0.88%	0.93%	0.68%	0.70%	0.72%	0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73.75
(-) Cash Dividends Paid (M)	21.66
(=) Cash Retained (M)	52.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.75	9.22	5.53
Cash Retained (M)	52.10	52.10	52.10
(-) Cash Required (M)	-14.75	-9.22	-5.53
(=) Excess Retained (M)	37.35	42.88	46.56
(/) Shares Outstanding (M)	91.35	91.35	91.35
(=) Excess Retained per Share	0.41	0.47	0.51
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.41	0.47	0.51
(=) Adjusted Dividend	0.65	0.71	0.75
WACC / Discount Rate	5.17%	5.17%	5.17%
Growth Rate	1.13%	2.13%	3.13%
Fair Value	$16.20	$23.79	$37.88
Upside / Downside	-28.93%	4.38%	66.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73.75	75.32	76.93	78.57	80.25	81.96	84.42
Payout Ratio	29.36%	41.49%	53.62%	65.75%	77.87%	90.00%	92.50%
Projected Dividends (M)	21.66	31.25	41.25	51.66	62.49	73.76	78.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.17%	5.17%	5.17%
Growth Rate	1.13%	2.13%	3.13%
Year 1 PV (M)	29.43	29.72	30.01
Year 2 PV (M)	36.57	37.30	38.03
Year 3 PV (M)	43.12	44.41	45.73
Year 4 PV (M)	49.12	51.09	53.12
Year 5 PV (M)	54.59	57.34	60.20
PV of Terminal Value (M)	2,668.08	2,802.63	2,942.55
Equity Value (M)	2,880.90	3,022.48	3,169.63
Shares Outstanding (M)	91.35	91.35	91.35
Fair Value	$31.54	$33.09	$34.70
Upside / Downside	38.38%	45.18%	52.25%

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

Xiangyang BOYA Precision Industrial Equipments Co., Ltd (300971.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener