DDM Analysis: 002106.SZ

Valuation Snapshot

Stable Growth	$71.18 - $83.87	$78.59
Multi-Stage	$58.33 - $64.02	$61.12
Blended Fair Value	$69.86
Current Price	$12.11
Upside	476.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.83%	9.60%	0.25	0.20	0.10	0.15	0.10	0.10	0.10	0.10	0.00	0.02
YoY Growth	-	-	25.00%	100.00%	-33.33%	50.00%	-1.16%	1.17%	0.00%	0.00%	-100.00%	-80.15%
Dividend Yield	-	-	2.27%	2.05%	1.13%	1.68%	0.94%	1.16%	1.07%	1.22%	0.00%	0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	297.63
(-) Cash Dividends Paid (M)	70.58
(=) Cash Retained (M)	227.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	59.53	37.20	22.32
Cash Retained (M)	227.05	227.05	227.05
(-) Cash Required (M)	-59.53	-37.20	-22.32
(=) Excess Retained (M)	167.52	189.85	204.73
(/) Shares Outstanding (M)	705.79	705.79	705.79
(=) Excess Retained per Share	0.24	0.27	0.29
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	0.24	0.27	0.29
(=) Adjusted Dividend	0.34	0.37	0.39
WACC / Discount Rate	-1.50%	-1.50%	-1.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$71.18	$78.59	$83.87
Upside / Downside	487.80%	549.01%	592.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	297.63	316.98	337.58	359.53	382.89	407.78	420.02
Payout Ratio	23.71%	36.97%	50.23%	63.49%	76.74%	90.00%	92.50%
Projected Dividends (M)	70.58	117.19	169.56	228.25	293.84	367.00	388.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.50%	-1.50%	-1.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	117.86	118.97	120.09
Year 2 PV (M)	171.49	174.76	178.06
Year 3 PV (M)	232.16	238.82	245.61
Year 4 PV (M)	300.58	312.14	324.03
Year 5 PV (M)	377.55	395.78	414.71
PV of Terminal Value (M)	39,967.37	41,897.81	43,902.13
Equity Value (M)	41,167.00	43,138.28	45,184.63
Shares Outstanding (M)	705.79	705.79	705.79
Fair Value	$58.33	$61.12	$64.02
Upside / Downside	381.65%	404.71%	428.65%

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

Shenzhen Laibao Hi-Tech Co., Ltd. (002106.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener