DDM Analysis: 002440.SZ

Valuation Snapshot

Stable Growth	$1.47 - $2.07	$1.77
Multi-Stage	$4.26 - $4.70	$4.47
Blended Fair Value	$3.12
Current Price	$7.06
Upside	-55.79%
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	-20.85%	-4.12%	0.16	0.26	0.36	0.35	0.36	0.51	0.31	0.24	0.27	0.36
YoY Growth	-	-	-39.52%	-27.60%	1.84%	-1.57%	-29.23%	66.23%	29.32%	-10.66%	-26.28%	49.34%
Dividend Yield	-	-	2.34%	4.22%	4.67%	4.11%	3.67%	5.30%	1.96%	1.67%	2.38%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	287.60
(-) Cash Dividends Paid (M)	174.62
(=) Cash Retained (M)	112.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.52	35.95	21.57
Cash Retained (M)	112.98	112.98	112.98
(-) Cash Required (M)	-57.52	-35.95	-21.57
(=) Excess Retained (M)	55.46	77.03	91.41
(/) Shares Outstanding (M)	1,163.88	1,163.88	1,163.88
(=) Excess Retained per Share	0.05	0.07	0.08
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.05	0.07	0.08
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-6.12%	-5.12%	-4.12%
Fair Value	$1.47	$1.77	$2.07
Upside / Downside	-79.14%	-74.96%	-70.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	287.60	272.88	258.91	245.66	233.09	221.16	227.80
Payout Ratio	60.72%	66.57%	72.43%	78.29%	84.14%	90.00%	92.50%
Projected Dividends (M)	174.62	181.66	187.53	192.32	196.13	199.05	210.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-6.12%	-5.12%	-4.12%
Year 1 PV (M)	168.80	170.60	172.40
Year 2 PV (M)	161.91	165.38	168.89
Year 3 PV (M)	154.29	159.28	164.36
Year 4 PV (M)	146.21	152.54	159.07
Year 5 PV (M)	137.87	145.37	153.20
PV of Terminal Value (M)	4,186.76	4,414.54	4,652.13
Equity Value (M)	4,955.84	5,207.70	5,470.04
Shares Outstanding (M)	1,163.88	1,163.88	1,163.88
Fair Value	$4.26	$4.47	$4.70
Upside / Downside	-39.69%	-36.62%	-33.43%

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

Zhejiang Runtu Co., Ltd. (002440.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener