DDM Analysis: 002478.SZ

Valuation Snapshot

Stable Growth	$13.42 - $30.52	$19.53
Multi-Stage	$17.90 - $19.65	$18.76
Blended Fair Value	$19.14
Current Price	$5.71
Upside	235.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.15%	10.35%	0.28	0.18	0.08	0.10	0.15	0.14	0.11	0.45	0.09	0.09
YoY Growth	-	-	56.04%	126.96%	-18.94%	-33.08%	5.39%	24.67%	-74.81%	400.02%	0.47%	-16.18%
Dividend Yield	-	-	4.94%	2.77%	1.42%	2.17%	3.54%	2.76%	1.71%	8.87%	1.07%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	615.31
(-) Cash Dividends Paid (M)	200.48
(=) Cash Retained (M)	414.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	123.06	76.91	46.15
Cash Retained (M)	414.83	414.83	414.83
(-) Cash Required (M)	-123.06	-76.91	-46.15
(=) Excess Retained (M)	291.77	337.91	368.68
(/) Shares Outstanding (M)	902.35	902.35	902.35
(=) Excess Retained per Share	0.32	0.37	0.41
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	0.32	0.37	0.41
(=) Adjusted Dividend	0.55	0.60	0.63
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.20%	3.20%	4.20%
Fair Value	$13.42	$19.53	$30.52
Upside / Downside	135.09%	241.99%	434.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	615.31	634.97	655.27	676.21	697.82	720.12	741.72
Payout Ratio	32.58%	44.07%	55.55%	67.03%	78.52%	90.00%	92.50%
Projected Dividends (M)	200.48	279.81	364.00	453.28	547.90	648.11	686.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.20%	3.20%	4.20%
Year 1 PV (M)	260.55	263.10	265.65
Year 2 PV (M)	315.63	321.83	328.10
Year 3 PV (M)	366.00	376.85	387.91
Year 4 PV (M)	411.96	428.32	445.17
Year 5 PV (M)	453.77	476.41	499.94
PV of Terminal Value (M)	14,343.79	15,059.44	15,803.38
Equity Value (M)	16,151.70	16,925.96	17,730.15
Shares Outstanding (M)	902.35	902.35	902.35
Fair Value	$17.90	$18.76	$19.65
Upside / Downside	213.48%	228.50%	244.11%

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

Analysis Mode

Ticker

Industry

Sector

Jiangsu Changbao Steeltube Co.,Ltd (002478.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener