DDM Analysis: 688338.SS

Valuation Snapshot

Stable Growth	$13.17 - $24.03	$17.67
Multi-Stage	$12.57 - $13.73	$13.14
Blended Fair Value	$15.41
Current Price	$26.52
Upside	-41.91%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	95.76%	0.00%	0.26	0.20	0.19	0.31	0.11	0.01	0.04	0.18	0.03	0.00
YoY Growth	-	-	30.00%	4.00%	-37.50%	172.16%	1,150.00%	-76.24%	-79.05%	482.37%	0.00%	0.00%
Dividend Yield	-	-	1.06%	0.80%	0.52%	1.02%	0.32%	0.01%	0.03%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	93.90
(-) Cash Dividends Paid (M)	34.34
(=) Cash Retained (M)	59.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18.78	11.74	7.04
Cash Retained (M)	59.56	59.56	59.56
(-) Cash Required (M)	-18.78	-11.74	-7.04
(=) Excess Retained (M)	40.78	47.82	52.52
(/) Shares Outstanding (M)	104.91	104.91	104.91
(=) Excess Retained per Share	0.39	0.46	0.50
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	0.39	0.46	0.50
(=) Adjusted Dividend	0.72	0.78	0.83
WACC / Discount Rate	9.56%	9.56%	9.56%
Growth Rate	3.91%	4.91%	5.91%
Fair Value	$13.17	$17.67	$24.03
Upside / Downside	-50.33%	-33.36%	-9.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	93.90	98.51	103.34	108.41	113.73	119.31	122.89
Payout Ratio	36.57%	47.25%	57.94%	68.63%	79.31%	90.00%	92.50%
Projected Dividends (M)	34.34	46.55	59.88	74.40	90.20	107.38	113.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.56%	9.56%	9.56%
Growth Rate	3.91%	4.91%	5.91%
Year 1 PV (M)	42.08	42.49	42.89
Year 2 PV (M)	48.94	49.89	50.84
Year 3 PV (M)	54.98	56.58	58.21
Year 4 PV (M)	60.26	62.62	65.04
Year 5 PV (M)	64.86	68.04	71.34
PV of Terminal Value (M)	1,047.31	1,098.69	1,152.06
Equity Value (M)	1,318.43	1,378.30	1,440.39
Shares Outstanding (M)	104.91	104.91	104.91
Fair Value	$12.57	$13.14	$13.73
Upside / Downside	-52.61%	-50.46%	-48.23%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Beijing Succeeder Technology Inc. (688338.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener