DDM Analysis: 002523.SZ

Valuation Snapshot

Stable Growth	$1.43 - $2.83	$1.98
Multi-Stage	$1.14 - $1.25	$1.20
Blended Fair Value	$1.59
Current Price	$3.88
Upside	-59.04%
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	-16.93%	7.97%	0.02	0.03	0.03	0.03	0.04	0.05	0.03	0.02	0.02	0.02
YoY Growth	-	-	-26.77%	-10.79%	4.49%	-26.26%	-21.42%	42.17%	76.86%	5.92%	21.40%	68.29%
Dividend Yield	-	-	0.54%	0.83%	0.97%	1.04%	1.68%	1.99%	0.91%	0.44%	0.44%	0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	120.34
(-) Cash Dividends Paid (M)	1.95
(=) Cash Retained (M)	118.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	24.07	15.04	9.03
Cash Retained (M)	118.38	118.38	118.38
(-) Cash Required (M)	-24.07	-15.04	-9.03
(=) Excess Retained (M)	94.31	103.34	109.36
(/) Shares Outstanding (M)	1,417.78	1,417.78	1,417.78
(=) Excess Retained per Share	0.07	0.07	0.08
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	0.07	0.07	0.08
(=) Adjusted Dividend	0.07	0.07	0.08
WACC / Discount Rate	9.77%	9.77%	9.77%
Growth Rate	4.81%	5.81%	6.81%
Fair Value	$1.43	$1.98	$2.83
Upside / Downside	-63.06%	-48.92%	-27.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	120.34	127.33	134.72	142.55	150.83	159.60	164.38
Payout Ratio	1.62%	19.30%	36.97%	54.65%	72.32%	90.00%	92.50%
Projected Dividends (M)	1.95	24.57	49.81	77.90	109.09	143.64	152.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.77%	9.77%	9.77%
Growth Rate	4.81%	5.81%	6.81%
Year 1 PV (M)	22.17	22.39	22.60
Year 2 PV (M)	40.56	41.34	42.12
Year 3 PV (M)	57.24	58.89	60.58
Year 4 PV (M)	72.32	75.12	78.00
Year 5 PV (M)	85.93	90.11	94.45
PV of Terminal Value (M)	1,342.77	1,408.06	1,475.87
Equity Value (M)	1,621.00	1,695.91	1,773.62
Shares Outstanding (M)	1,417.78	1,417.78	1,417.78
Fair Value	$1.14	$1.20	$1.25
Upside / Downside	-70.53%	-69.17%	-67.76%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 20 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SMBC	Southern Missouri Bancorp, Inc.	1.61%	$0.94	17.19%
VIRC	Virco Mfg. Corporation	1.61%	$0.10	41.34%
CNO	CNO Financial Group, Inc.	1.60%	$0.67	22.53%
IVT	InvenTrust Properties Corp.	1.60%	$0.45	29.49%
KBR	KBR, Inc.	1.60%	$0.65	21.84%
OBK	Origin Bancorp, Inc.	1.60%	$0.60	31.45%
TNC	Tennant Company	1.60%	$1.18	39.96%
DELL	Dell Technologies Inc.	1.59%	$2.03	27.33%
RVSB	Riverview Bancorp, Inc.	1.59%	$0.08	35.84%
0HPW.L	Broadridge Financial Solutions, Inc.	1.58%	$3.49	44.54%
CCF	Chase Corporation	1.58%	$2.01	57.26%
MSIF	MSC Income Fund, Inc.	1.58%	$0.21	12.72%
PRI	Primerica, Inc.	1.58%	$4.10	18.44%
IEX	IDEX Corporation	1.57%	$2.82	44.28%
LHX	L3Harris Technologies, Inc.	1.57%	$4.79	51.11%
MRO	Marathon Oil Corporation	1.57%	$0.45	19.02%
NEU	NewMarket Corporation	1.57%	$10.82	22.69%
PSMT	PriceSmart, Inc.	1.57%	$1.93	39.29%
TFSL	TFS Financial Corporation	1.57%	$0.21	65.45%
UFPI	UFP Industries, Inc.	1.57%	$1.44	25.79%
0M3Q.L	Zoetis Inc.	1.56%	$1.95	32.55%
0K92.L	Northrop Grumman Corporation	1.55%	$8.80	31.43%
0QZ5.L	Cognizant Technology Solutions Corporation	1.55%	$1.25	28.62%
EMR	Emerson Electric Co.	1.55%	$2.11	51.98%
SYF	Synchrony Financial	1.55%	$1.32	13.96%
TXRH	Texas Roadhouse, Inc.	1.55%	$2.65	40.30%
0HQW.L	C.H. Robinson Worldwide, Inc.	1.54%	$2.48	50.26%
0J76.L	Huntington Ingalls Industries, Inc.	1.54%	$5.36	37.08%
BHE	Benchmark Electronics, Inc.	1.54%	$0.68	65.62%
DPZ	Domino's Pizza, Inc.	1.54%	$6.54	37.90%
GRC	The Gorman-Rupp Company	1.54%	$0.74	38.69%
DFS	Discover Financial Services	1.53%	$3.06	16.08%
SPFI	South Plains Financial, Inc.	1.53%	$0.59	16.67%
JMSB	John Marshall Bancorp, Inc.	1.52%	$0.30	29.07%
0J3H.L	The Hartford Financial Services Group, Inc.	1.51%	$2.06	16.53%
TRV	The Travelers Companies, Inc.	1.51%	$4.29	16.63%
CISMX	Clarkston Partners Fund Institutional Class	1.50%	$0.19	32.74%
FCAP	First Capital, Inc.	1.50%	$0.88	28.53%
MGYR	Magyar Bancorp, Inc.	1.50%	$0.26	22.66%
OBT	Orange County Bancorp, Inc.	1.50%	$0.43	15.62%
OSK	Oshkosh Corporation	1.50%	$1.99	19.24%
SAIC	Science Applications International Corporation	1.50%	$1.51	19.14%
FUL	H.B. Fuller Company	1.49%	$0.90	43.28%
CBNK	Capital Bancorp, Inc.	1.48%	$0.41	14.04%
FRBA	First Bank	1.48%	$0.24	14.40%
ANDE	The Andersons, Inc.	1.47%	$0.78	36.39%
IROQ	IF Bancorp, Inc.	1.47%	$0.40	25.40%
WM	Waste Management, Inc.	1.47%	$3.22	50.78%
ATR	AptarGroup, Inc.	1.45%	$1.78	28.44%
CHX	ChampionX Corporation	1.45%	$0.37	24.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Zhuzhou Tianqiao Crane Co., Ltd. (002523.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener