DDM Analysis: 300454.SZ

Valuation Snapshot

Stable Growth	$15.83 - $24.47	$19.84
Multi-Stage	$18.85 - $20.67	$19.74
Blended Fair Value	$19.79
Current Price	$125.50
Upside	-84.23%
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	-3.55%	3.40%	0.12	0.05	0.09	0.21	0.19	0.14	0.29	0.35	0.88	0.04
YoY Growth	-	-	151.73%	-47.01%	-56.98%	7.60%	35.19%	-50.31%	-17.84%	-60.18%	2,083.23%	-52.86%
Dividend Yield	-	-	0.11%	0.07%	0.06%	0.19%	0.08%	0.09%	0.27%	0.81%	2.03%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	695.97
(-) Cash Dividends Paid (M)	30.27
(=) Cash Retained (M)	665.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	139.19	87.00	52.20
Cash Retained (M)	665.70	665.70	665.70
(-) Cash Required (M)	-139.19	-87.00	-52.20
(=) Excess Retained (M)	526.51	578.70	613.50
(/) Shares Outstanding (M)	422.82	422.82	422.82
(=) Excess Retained per Share	1.25	1.37	1.45
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	1.25	1.37	1.45
(=) Adjusted Dividend	1.32	1.44	1.52
WACC / Discount Rate	9.83%	9.83%	9.83%
Growth Rate	1.40%	2.40%	3.40%
Fair Value	$15.83	$19.84	$24.47
Upside / Downside	-87.38%	-84.19%	-80.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	695.97	712.66	729.75	747.25	765.18	783.53	807.03
Payout Ratio	4.35%	21.48%	38.61%	55.74%	72.87%	90.00%	92.50%
Projected Dividends (M)	30.27	153.07	281.75	416.52	557.58	705.18	746.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.83%	9.83%	9.83%
Growth Rate	1.40%	2.40%	3.40%
Year 1 PV (M)	138.01	139.37	140.73
Year 2 PV (M)	229.03	233.57	238.15
Year 3 PV (M)	305.25	314.37	323.67
Year 4 PV (M)	368.42	383.17	398.36
Year 5 PV (M)	420.09	441.22	463.19
PV of Terminal Value (M)	6,509.18	6,836.54	7,176.95
Equity Value (M)	7,969.97	8,348.24	8,741.05
Shares Outstanding (M)	422.82	422.82	422.82
Fair Value	$18.85	$19.74	$20.67
Upside / Downside	-84.98%	-84.27%	-83.53%

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

Sangfor Technologies Inc. (300454.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener