DDM Analysis: 002830.SZ

Valuation Snapshot

Stable Growth	$47.04 - $55.46	$51.96
Multi-Stage	$31.96 - $35.16	$33.53
Blended Fair Value	$42.74
Current Price	$16.98
Upside	151.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.25%	7.77%	0.23	0.11	0.14	0.11	0.12	0.15	0.11	0.12	0.10	0.11
YoY Growth	-	-	98.21%	-20.00%	25.00%	-7.69%	-18.75%	33.33%	-3.88%	14.81%	-3.33%	0.00%
Dividend Yield	-	-	1.82%	0.96%	1.11%	0.89%	1.04%	1.22%	0.64%	0.58%	0.32%	0.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40.49
(-) Cash Dividends Paid (M)	32.92
(=) Cash Retained (M)	7.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8.10	5.06	3.04
Cash Retained (M)	7.57	7.57	7.57
(-) Cash Required (M)	-8.10	-5.06	-3.04
(=) Excess Retained (M)	-0.53	2.51	4.53
(/) Shares Outstanding (M)	140.44	140.44	140.44
(=) Excess Retained per Share	0.00	0.02	0.03
LTM Dividend per Share	0.23	0.23	0.23
(+) Excess Retained per Share	0.00	0.02	0.03
(=) Adjusted Dividend	0.23	0.25	0.27
WACC / Discount Rate	-0.20%	-0.20%	-0.20%
Growth Rate	1.99%	2.99%	3.99%
Fair Value	$47.04	$51.96	$55.46
Upside / Downside	177.05%	206.00%	226.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40.49	41.70	42.95	44.23	45.56	46.92	48.33
Payout Ratio	81.30%	83.04%	84.78%	86.52%	88.26%	90.00%	92.50%
Projected Dividends (M)	32.92	34.63	36.41	38.27	40.21	42.23	44.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.20%	-0.20%	-0.20%
Growth Rate	1.99%	2.99%	3.99%
Year 1 PV (M)	34.36	34.70	35.03
Year 2 PV (M)	35.85	36.56	37.27
Year 3 PV (M)	37.39	38.51	39.64
Year 4 PV (M)	38.99	40.54	42.14
Year 5 PV (M)	40.63	42.66	44.77
PV of Terminal Value (M)	4,301.13	4,516.16	4,739.70
Equity Value (M)	4,488.36	4,709.12	4,938.55
Shares Outstanding (M)	140.44	140.44	140.44
Fair Value	$31.96	$33.53	$35.16
Upside / Downside	88.21%	97.47%	107.09%

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

Shenzhen Mingdiao Decoration Co., Ltd. (002830.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener