DDM Analysis: 002815.SZ

Valuation Snapshot

Stable Growth	$48.30 - $56.91	$53.33
Multi-Stage	$37.48 - $41.13	$39.27
Blended Fair Value	$46.30
Current Price	$15.09
Upside	206.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.00%	16.77%	0.24	0.29	0.25	0.20	0.25	0.26	0.21	0.17	0.05	0.12
YoY Growth	-	-	-19.25%	16.84%	24.00%	-17.32%	-6.55%	27.97%	20.00%	241.67%	-59.41%	144.77%
Dividend Yield	-	-	2.18%	3.31%	1.99%	1.69%	2.05%	1.59%	1.16%	1.01%	0.25%	1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	309.01
(-) Cash Dividends Paid (M)	143.91
(=) Cash Retained (M)	165.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	61.80	38.63	23.18
Cash Retained (M)	165.10	165.10	165.10
(-) Cash Required (M)	-61.80	-38.63	-23.18
(=) Excess Retained (M)	103.30	126.48	141.93
(/) Shares Outstanding (M)	1,079.87	1,079.87	1,079.87
(=) Excess Retained per Share	0.10	0.12	0.13
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.10	0.12	0.13
(=) Adjusted Dividend	0.23	0.25	0.26
WACC / Discount Rate	-0.33%	-0.33%	-0.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$48.30	$53.33	$56.91
Upside / Downside	220.10%	253.43%	277.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	309.01	329.10	350.49	373.27	397.53	423.37	436.07
Payout Ratio	46.57%	55.26%	63.94%	72.63%	81.31%	90.00%	92.50%
Projected Dividends (M)	143.91	181.85	224.11	271.10	323.25	381.03	403.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.33%	-0.33%	-0.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	180.73	182.45	184.16
Year 2 PV (M)	221.38	225.59	229.85
Year 3 PV (M)	266.15	273.79	281.58
Year 4 PV (M)	315.41	327.54	340.02
Year 5 PV (M)	369.52	387.37	405.90
PV of Terminal Value (M)	39,117.98	41,007.40	42,969.12
Equity Value (M)	40,471.18	42,404.14	44,410.63
Shares Outstanding (M)	1,079.87	1,079.87	1,079.87
Fair Value	$37.48	$39.27	$41.13
Upside / Downside	148.36%	160.22%	172.54%

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

Suntak Technology Co.,Ltd. (002815.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener