DDM Analysis: 300615.SZ

Valuation Snapshot

Stable Growth	$0.49 - $0.70	$0.59
Multi-Stage	$0.80 - $0.87	$0.83
Blended Fair Value	$0.71
Current Price	$13.79
Upside	-94.84%
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	21.49%	-9.44%	0.10	0.10	0.06	0.05	0.05	0.04	0.04	0.21	0.14	0.22
YoY Growth	-	-	-0.94%	74.71%	17.06%	0.12%	30.51%	-7.97%	-80.00%	49.96%	-36.38%	-20.19%
Dividend Yield	-	-	0.83%	0.80%	0.42%	0.45%	0.49%	0.23%	0.25%	1.80%	0.62%	2.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13.81
(-) Cash Dividends Paid (M)	11.68
(=) Cash Retained (M)	2.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2.76	1.73	1.04
Cash Retained (M)	2.13	2.13	2.13
(-) Cash Required (M)	-2.76	-1.73	-1.04
(=) Excess Retained (M)	-0.64	0.40	1.09
(/) Shares Outstanding (M)	191.71	191.71	191.71
(=) Excess Retained per Share	0.00	0.00	0.01
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.00	0.00	0.01
(=) Adjusted Dividend	0.06	0.06	0.07
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	-1.60%	-0.60%	0.40%
Fair Value	$0.49	$0.59	$0.70
Upside / Downside	-96.44%	-95.70%	-94.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13.81	13.73	13.64	13.56	13.48	13.40	13.80
Payout Ratio	84.60%	85.68%	86.76%	87.84%	88.92%	90.00%	92.50%
Projected Dividends (M)	11.68	11.76	11.84	11.91	11.99	12.06	12.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	-1.60%	-0.60%	0.40%
Year 1 PV (M)	10.59	10.70	10.80
Year 2 PV (M)	9.59	9.79	9.99
Year 3 PV (M)	8.69	8.96	9.23
Year 4 PV (M)	7.87	8.20	8.53
Year 5 PV (M)	7.13	7.50	7.89
PV of Terminal Value (M)	108.55	114.18	120.04
Equity Value (M)	152.43	159.33	166.49
Shares Outstanding (M)	191.71	191.71	191.71
Fair Value	$0.80	$0.83	$0.87
Upside / Downside	-94.23%	-93.97%	-93.70%

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

XDC Industries (Shenzhen) Limited (300615.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener