DDM Analysis: 002378.SZ

Valuation Snapshot

Stable Growth	$4.35 - $12.27	$6.77
Multi-Stage	$3.88 - $4.25	$4.06
Blended Fair Value	$5.42
Current Price	$12.40
Upside	-56.31%
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	12.87%	3.93%	0.13	0.15	0.14	0.06	0.06	0.07	0.06	0.05	0.03	0.04
YoY Growth	-	-	-18.10%	11.28%	121.82%	-4.35%	-5.27%	6.89%	21.81%	72.29%	-13.97%	-58.39%
Dividend Yield	-	-	1.86%	2.66%	2.26%	1.06%	0.98%	2.14%	1.21%	0.82%	0.41%	0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	215.57
(-) Cash Dividends Paid (M)	142.45
(=) Cash Retained (M)	73.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	43.11	26.95	16.17
Cash Retained (M)	73.13	73.13	73.13
(-) Cash Required (M)	-43.11	-26.95	-16.17
(=) Excess Retained (M)	30.01	46.18	56.96
(/) Shares Outstanding (M)	1,201.42	1,201.42	1,201.42
(=) Excess Retained per Share	0.02	0.04	0.05
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.02	0.04	0.05
(=) Adjusted Dividend	0.14	0.16	0.17
WACC / Discount Rate	7.50%	7.50%	7.50%
Growth Rate	4.06%	5.06%	6.06%
Fair Value	$4.35	$6.77	$12.27
Upside / Downside	-64.93%	-45.37%	-1.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	215.57	226.49	237.96	250.01	262.67	275.97	284.25
Payout Ratio	66.08%	70.86%	75.65%	80.43%	85.22%	90.00%	92.50%
Projected Dividends (M)	142.45	160.49	180.01	201.08	223.83	248.37	262.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.50%	7.50%	7.50%
Growth Rate	4.06%	5.06%	6.06%
Year 1 PV (M)	147.88	149.30	150.72
Year 2 PV (M)	152.82	155.77	158.75
Year 3 PV (M)	157.29	161.87	166.54
Year 4 PV (M)	161.32	167.61	174.09
Year 5 PV (M)	164.94	173.02	181.41
PV of Terminal Value (M)	3,881.33	4,071.44	4,268.92
Equity Value (M)	4,665.58	4,879.01	5,100.42
Shares Outstanding (M)	1,201.42	1,201.42	1,201.42
Fair Value	$3.88	$4.06	$4.25
Upside / Downside	-68.68%	-67.25%	-65.76%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Chongyi Zhangyuan Tungsten Co., Ltd. (002378.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener