DDM Analysis: 002968.SZ

Valuation Snapshot

Stable Growth	$8.73 - $18.26	$12.34
Multi-Stage	$12.64 - $13.86	$13.24
Blended Fair Value	$12.79
Current Price	$11.67
Upside	9.57%
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	3.84%	0.00%	0.29	0.31	0.36	0.26	0.20	0.24	0.19	0.13	0.39	0.06
YoY Growth	-	-	-5.83%	-15.31%	37.62%	33.06%	-17.33%	27.88%	40.05%	-65.92%	541.99%	0.00%
Dividend Yield	-	-	3.10%	3.04%	1.60%	1.02%	0.60%	1.17%	1.53%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	110.59
(-) Cash Dividends Paid (M)	65.56
(=) Cash Retained (M)	45.03

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22.12	13.82	8.29
Cash Retained (M)	45.03	45.03	45.03
(-) Cash Required (M)	-22.12	-13.82	-8.29
(=) Excess Retained (M)	22.91	31.21	36.73
(/) Shares Outstanding (M)	224.99	224.99	224.99
(=) Excess Retained per Share	0.10	0.14	0.16
LTM Dividend per Share	0.29	0.29	0.29
(+) Excess Retained per Share	0.10	0.14	0.16
(=) Adjusted Dividend	0.39	0.43	0.45
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	1.84%	2.84%	3.84%
Fair Value	$8.73	$12.34	$18.26
Upside / Downside	-25.16%	5.72%	56.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	110.59	113.73	116.96	120.28	123.70	127.21	131.03
Payout Ratio	59.28%	65.43%	71.57%	77.71%	83.86%	90.00%	92.50%
Projected Dividends (M)	65.56	74.41	83.71	93.48	103.73	114.49	121.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	1.84%	2.84%	3.84%
Year 1 PV (M)	69.24	69.92	70.60
Year 2 PV (M)	72.48	73.91	75.35
Year 3 PV (M)	75.31	77.55	79.83
Year 4 PV (M)	77.76	80.86	84.05
Year 5 PV (M)	79.86	83.86	88.02
PV of Terminal Value (M)	2,468.53	2,592.13	2,720.63
Equity Value (M)	2,843.17	2,978.22	3,118.48
Shares Outstanding (M)	224.99	224.99	224.99
Fair Value	$12.64	$13.24	$13.86
Upside / Downside	8.28%	13.43%	18.77%

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

New Dazheng Property Group Co., Ltd. (002968.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener