DDM Analysis: 002626.SZ

Valuation Snapshot

Stable Growth	$7.55 - $11.77	$9.50
Multi-Stage	$16.60 - $18.26	$17.41
Blended Fair Value	$13.46
Current Price	$20.14
Upside	-33.19%
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	-23.56%	5.62%	0.24	0.26	0.66	0.67	0.65	0.92	0.45	0.23	0.08	0.17
YoY Growth	-	-	-8.43%	-60.48%	-1.28%	3.35%	-29.30%	104.02%	95.00%	189.66%	-52.21%	20.14%
Dividend Yield	-	-	1.61%	1.71%	2.72%	2.23%	1.64%	4.15%	3.27%	1.25%	0.57%	0.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	482.09
(-) Cash Dividends Paid (M)	261.57
(=) Cash Retained (M)	220.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	96.42	60.26	36.16
Cash Retained (M)	220.51	220.51	220.51
(-) Cash Required (M)	-96.42	-60.26	-36.16
(=) Excess Retained (M)	124.10	160.25	184.36
(/) Shares Outstanding (M)	609.63	609.63	609.63
(=) Excess Retained per Share	0.20	0.26	0.30
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.20	0.26	0.30
(=) Adjusted Dividend	0.63	0.69	0.73
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.70%	-0.70%	0.30%
Fair Value	$7.55	$9.50	$11.77
Upside / Downside	-62.49%	-52.83%	-41.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	482.09	478.71	475.37	472.04	468.74	465.46	479.43
Payout Ratio	54.26%	61.41%	68.56%	75.70%	82.85%	90.00%	92.50%
Projected Dividends (M)	261.57	293.96	325.89	357.35	388.36	418.92	443.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.70%	-0.70%	0.30%
Year 1 PV (M)	273.16	275.94	278.72
Year 2 PV (M)	281.39	287.15	292.96
Year 3 PV (M)	286.72	295.56	304.58
Year 4 PV (M)	289.55	301.51	313.84
Year 5 PV (M)	290.22	305.29	320.97
PV of Terminal Value (M)	8,696.59	9,148.03	9,618.03
Equity Value (M)	10,117.63	10,613.47	11,129.09
Shares Outstanding (M)	609.63	609.63	609.63
Fair Value	$16.60	$17.41	$18.26
Upside / Downside	-17.60%	-13.56%	-9.36%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Xiamen Kingdomway Group Company (002626.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener