DDM Analysis: 603239.SS

Valuation Snapshot

Stable Growth	$121.88 - $143.59	$134.57
Multi-Stage	$105.83 - $116.16	$110.90
Blended Fair Value	$122.73
Current Price	$20.57
Upside	496.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.30%	11.90%	0.32	0.32	0.50	0.35	0.50	0.30	0.50	0.20	0.17	0.14
YoY Growth	-	-	0.00%	-36.03%	42.85%	-29.96%	66.67%	-40.00%	149.02%	16.15%	27.68%	30.27%
Dividend Yield	-	-	2.36%	2.14%	3.20%	2.73%	2.99%	2.47%	3.95%	1.20%	0.53%	1.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	194.20
(-) Cash Dividends Paid (M)	56.85
(=) Cash Retained (M)	137.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.84	24.28	14.57
Cash Retained (M)	137.35	137.35	137.35
(-) Cash Required (M)	-38.84	-24.28	-14.57
(=) Excess Retained (M)	98.51	113.08	122.79
(/) Shares Outstanding (M)	268.97	268.97	268.97
(=) Excess Retained per Share	0.37	0.42	0.46
LTM Dividend per Share	0.21	0.21	0.21
(+) Excess Retained per Share	0.37	0.42	0.46
(=) Adjusted Dividend	0.58	0.63	0.67
WACC / Discount Rate	-2.63%	-2.63%	-2.63%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$121.88	$134.57	$143.59
Upside / Downside	492.51%	554.20%	598.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	194.20	206.83	220.27	234.59	249.84	266.08	274.06
Payout Ratio	29.27%	41.42%	53.56%	65.71%	77.85%	90.00%	92.50%
Projected Dividends (M)	56.85	85.67	117.99	154.15	194.51	239.47	253.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-2.63%	-2.63%	-2.63%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	87.15	87.98	88.80
Year 2 PV (M)	122.11	124.44	126.79
Year 3 PV (M)	162.30	166.96	171.71
Year 4 PV (M)	208.35	216.36	224.60
Year 5 PV (M)	260.95	273.55	286.64
PV of Terminal Value (M)	27,624.38	28,958.65	30,343.98
Equity Value (M)	28,465.24	29,827.93	31,242.51
Shares Outstanding (M)	268.97	268.97	268.97
Fair Value	$105.83	$110.90	$116.16
Upside / Downside	414.49%	439.12%	464.69%

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

Zhejiang Xiantong Rubber&Plastic Co.,Ltd (603239.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener