DDM Analysis: 605598.SS

Valuation Snapshot

Stable Growth	$1.80 - $2.56	$2.17
Multi-Stage	$2.55 - $2.80	$2.67
Blended Fair Value	$2.42
Current Price	$25.10
Upside	-90.35%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	40.65%	0.00%	0.22	0.07	0.03	0.02	0.00	0.04	0.04	0.01	0.00	0.00
YoY Growth	-	-	217.44%	116.66%	76.48%	0.00%	-100.00%	1.99%	323.04%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.09%	0.36%	0.16%	0.17%	0.00%	0.28%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62.85
(-) Cash Dividends Paid (M)	0.36
(=) Cash Retained (M)	62.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.57	7.86	4.71
Cash Retained (M)	62.49	62.49	62.49
(-) Cash Required (M)	-12.57	-7.86	-4.71
(=) Excess Retained (M)	49.92	54.63	57.77
(/) Shares Outstanding (M)	239.44	239.44	239.44
(=) Excess Retained per Share	0.21	0.23	0.24
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	0.21	0.23	0.24
(=) Adjusted Dividend	0.21	0.23	0.24
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	-1.55%	-0.55%	0.45%
Fair Value	$1.80	$2.17	$2.56
Upside / Downside	-92.84%	-91.34%	-89.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62.85	62.50	62.16	61.82	61.49	61.15	62.98
Payout Ratio	0.58%	18.46%	36.35%	54.23%	72.12%	90.00%	92.50%
Projected Dividends (M)	0.36	11.54	22.59	33.53	44.34	55.03	58.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	-1.55%	-0.55%	0.45%
Year 1 PV (M)	10.39	10.49	10.60
Year 2 PV (M)	18.31	18.69	19.06
Year 3 PV (M)	24.46	25.21	25.98
Year 4 PV (M)	29.12	30.33	31.56
Year 5 PV (M)	32.54	34.23	35.99
PV of Terminal Value (M)	494.78	520.42	547.12
Equity Value (M)	609.61	639.37	670.31
Shares Outstanding (M)	239.44	239.44	239.44
Fair Value	$2.55	$2.67	$2.80
Upside / Downside	-89.86%	-89.36%	-88.85%

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

Shanghai Geoharbour Construction Group Co., Ltd. (605598.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener