DDM Analysis: 002357.SZ

Valuation Snapshot

Stable Growth	$93.37 - $110.18	$103.18
Multi-Stage	$77.57 - $85.80	$81.60
Blended Fair Value	$92.39
Current Price	$10.20
Upside	805.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.48%	-14.04%	0.12	0.07	0.19	0.09	0.07	0.18	0.19	0.26	0.31	0.37
YoY Growth	-	-	76.42%	-63.82%	126.12%	24.66%	-62.33%	-6.38%	-26.09%	-14.16%	-17.72%	-33.50%
Dividend Yield	-	-	1.68%	1.13%	3.20%	1.53%	1.48%	3.04%	2.88%	2.60%	2.46%	2.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	187.99
(-) Cash Dividends Paid (M)	47.17
(=) Cash Retained (M)	140.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	37.60	23.50	14.10
Cash Retained (M)	140.82	140.82	140.82
(-) Cash Required (M)	-37.60	-23.50	-14.10
(=) Excess Retained (M)	103.22	117.32	126.72
(/) Shares Outstanding (M)	313.49	313.49	313.49
(=) Excess Retained per Share	0.33	0.37	0.40
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.33	0.37	0.40
(=) Adjusted Dividend	0.48	0.52	0.55
WACC / Discount Rate	-7.90%	-7.90%	-7.90%
Growth Rate	-2.68%	-1.68%	-0.68%
Fair Value	$93.37	$103.18	$110.18
Upside / Downside	815.43%	911.54%	980.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	187.99	184.83	181.72	178.66	175.66	172.70	177.89
Payout Ratio	25.09%	38.07%	51.05%	64.04%	77.02%	90.00%	92.50%
Projected Dividends (M)	47.17	70.37	92.77	114.41	135.29	155.43	164.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-7.90%	-7.90%	-7.90%
Growth Rate	-2.68%	-1.68%	-0.68%
Year 1 PV (M)	75.62	76.40	77.18
Year 2 PV (M)	107.15	109.37	111.60
Year 3 PV (M)	142.01	146.44	150.95
Year 4 PV (M)	180.48	188.01	195.78
Year 5 PV (M)	222.84	234.53	246.70
PV of Terminal Value (M)	23,590.21	24,827.39	26,115.94
Equity Value (M)	24,318.32	25,582.13	26,898.15
Shares Outstanding (M)	313.49	313.49	313.49
Fair Value	$77.57	$81.60	$85.80
Upside / Downside	660.52%	700.05%	741.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Sichuan Fulin Transportation Group Co., Ltd. (002357.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener