DDM Analysis: 300321.SZ

Valuation Snapshot

Stable Growth	$0.47 - $0.64	$0.55
Multi-Stage	$0.81 - $0.89	$0.85
Blended Fair Value	$0.70
Current Price	$41.11
Upside	-98.29%
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	0.00%	0.00%	0.00	0.03	0.03	0.20	0.40	0.06	0.06	0.10	0.18	0.09
YoY Growth	-	-	-100.00%	9.29%	-84.00%	-50.00%	566.67%	0.00%	-40.00%	-43.66%	100.56%	59.46%
Dividend Yield	-	-	0.00%	0.19%	0.19%	1.11%	2.35%	0.36%	0.37%	0.56%	0.58%	0.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7.96
(-) Cash Dividends Paid (M)	3.82
(=) Cash Retained (M)	4.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1.59	1.00	0.60
Cash Retained (M)	4.15	4.15	4.15
(-) Cash Required (M)	-1.59	-1.00	-0.60
(=) Excess Retained (M)	2.55	3.15	3.55
(/) Shares Outstanding (M)	88.77	88.77	88.77
(=) Excess Retained per Share	0.03	0.04	0.04
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.03	0.04	0.04
(=) Adjusted Dividend	0.07	0.08	0.08
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	-4.70%	-3.70%	-2.70%
Fair Value	$0.47	$0.55	$0.64
Upside / Downside	-98.86%	-98.65%	-98.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7.96	7.67	7.39	7.11	6.85	6.60	6.80
Payout Ratio	47.95%	56.36%	64.77%	73.18%	81.59%	90.00%	92.50%
Projected Dividends (M)	3.82	4.32	4.78	5.21	5.59	5.94	6.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	-4.70%	-3.70%	-2.70%
Year 1 PV (M)	3.89	3.93	3.97
Year 2 PV (M)	3.87	3.96	4.04
Year 3 PV (M)	3.79	3.91	4.04
Year 4 PV (M)	3.67	3.82	3.98
Year 5 PV (M)	3.51	3.69	3.89
PV of Terminal Value (M)	53.30	56.15	59.13
Equity Value (M)	72.03	75.47	79.05
Shares Outstanding (M)	88.77	88.77	88.77
Fair Value	$0.81	$0.85	$0.89
Upside / Downside	-98.03%	-97.93%	-97.83%

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

Shandong Tongda Island New Materials Co.,Ltd. (300321.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener