DDM Analysis: 300920.SZ

Valuation Snapshot

Stable Growth	$59.00 - $69.51	$65.14
Multi-Stage	$147.70 - $162.13	$154.78
Blended Fair Value	$109.96
Current Price	$47.69
Upside	130.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	89.23%	50.50%	0.22	0.01	0.84	0.45	0.02	0.01	0.00	0.01	0.00	0.01
YoY Growth	-	-	1,573.23%	-98.47%	86.14%	2,886.34%	69.96%	188.43%	-52.09%	70.91%	-25.65%	39.91%
Dividend Yield	-	-	1.11%	0.08%	4.68%	1.77%	0.03%	0.02%	0.00%	0.00%	0.01%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	34.95
(-) Cash Dividends Paid (M)	30.82
(=) Cash Retained (M)	4.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6.99	4.37	2.62
Cash Retained (M)	4.13	4.13	4.13
(-) Cash Required (M)	-6.99	-4.37	-2.62
(=) Excess Retained (M)	-2.86	-0.23	1.51
(/) Shares Outstanding (M)	100.00	100.00	100.00
(=) Excess Retained per Share	-0.03	0.00	0.02
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	-0.03	0.00	0.02
(=) Adjusted Dividend	0.28	0.31	0.32
WACC / Discount Rate	-21.24%	-21.24%	-21.24%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$59.00	$65.14	$69.51
Upside / Downside	23.71%	36.59%	45.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	34.95	37.22	39.64	42.22	44.96	47.89	49.32
Payout Ratio	88.17%	88.54%	88.90%	89.27%	89.63%	90.00%	92.50%
Projected Dividends (M)	30.82	32.96	35.24	37.69	40.30	43.10	45.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-21.24%	-21.24%	-21.24%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	41.45	41.84	42.24
Year 2 PV (M)	55.75	56.82	57.89
Year 3 PV (M)	74.99	77.14	79.34
Year 4 PV (M)	100.87	104.75	108.73
Year 5 PV (M)	135.66	142.22	149.02
PV of Terminal Value (M)	14,361.60	15,055.27	15,775.49
Equity Value (M)	14,770.33	15,478.04	16,212.71
Shares Outstanding (M)	100.00	100.00	100.00
Fair Value	$147.70	$154.78	$162.13
Upside / Downside	209.72%	224.56%	239.96%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Zhejiang Runyang New Material Technology Co., Ltd. (300920.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener