DDM Analysis: 002655.SZ

Valuation Snapshot

Stable Growth	$39.11 - $46.07	$43.18
Multi-Stage	$28.76 - $31.56	$30.13
Blended Fair Value	$36.66
Current Price	$13.69
Upside	167.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.75%	8.74%	0.07	0.06	0.02	0.03	0.04	0.05	0.06	0.06	0.05	0.04
YoY Growth	-	-	11.97%	263.52%	-48.18%	-21.60%	-3.70%	-22.87%	-1.71%	19.67%	24.62%	28.42%
Dividend Yield	-	-	0.44%	0.57%	0.13%	0.30%	0.66%	0.49%	0.60%	0.54%	0.36%	0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	83.61
(-) Cash Dividends Paid (M)	25.04
(=) Cash Retained (M)	58.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.72	10.45	6.27
Cash Retained (M)	58.56	58.56	58.56
(-) Cash Required (M)	-16.72	-10.45	-6.27
(=) Excess Retained (M)	41.84	48.11	52.29
(/) Shares Outstanding (M)	360.89	360.89	360.89
(=) Excess Retained per Share	0.12	0.13	0.14
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.12	0.13	0.14
(=) Adjusted Dividend	0.19	0.20	0.21
WACC / Discount Rate	0.70%	0.70%	0.70%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$39.11	$43.18	$46.07
Upside / Downside	185.65%	215.40%	236.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	83.61	89.04	94.83	100.99	107.56	114.55	117.99
Payout Ratio	29.95%	41.96%	53.97%	65.98%	77.99%	90.00%	92.50%
Projected Dividends (M)	25.04	37.36	51.18	66.64	83.89	103.10	109.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.70%	0.70%	0.70%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	36.76	37.11	37.45
Year 2 PV (M)	49.53	50.48	51.43
Year 3 PV (M)	63.44	65.26	67.12
Year 4 PV (M)	78.56	81.59	84.69
Year 5 PV (M)	94.99	99.57	104.34
PV of Terminal Value (M)	10,055.36	10,541.04	11,045.31
Equity Value (M)	10,378.64	10,875.04	11,390.34
Shares Outstanding (M)	360.89	360.89	360.89
Fair Value	$28.76	$30.13	$31.56
Upside / Downside	110.07%	120.12%	130.55%

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

Gettop Acoustic Co., Ltd. (002655.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener