DDM Analysis: 300651.SZ

Valuation Snapshot

Stable Growth	$2.10 - $3.15	$2.60
Multi-Stage	$3.64 - $4.00	$3.82
Blended Fair Value	$3.21
Current Price	$22.31
Upside	-85.63%
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	1.71%	20.69%	0.14	0.10	0.08	0.08	0.08	0.13	0.03	0.02	0.07	0.01
YoY Growth	-	-	49.37%	20.00%	0.00%	0.00%	-39.29%	397.33%	44.72%	-74.06%	886.30%	-67.26%
Dividend Yield	-	-	1.08%	0.62%	0.34%	0.24%	0.19%	0.52%	0.07%	0.08%	0.61%	0.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40.28
(-) Cash Dividends Paid (M)	26.75
(=) Cash Retained (M)	13.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8.06	5.04	3.02
Cash Retained (M)	13.53	13.53	13.53
(-) Cash Required (M)	-8.06	-5.04	-3.02
(=) Excess Retained (M)	5.48	8.50	10.51
(/) Shares Outstanding (M)	161.56	161.56	161.56
(=) Excess Retained per Share	0.03	0.05	0.07
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.03	0.05	0.07
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	8.24%	8.24%	8.24%
Growth Rate	-1.16%	-0.16%	0.84%
Fair Value	$2.10	$2.60	$3.15
Upside / Downside	-90.59%	-88.37%	-85.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40.28	40.22	40.15	40.09	40.03	39.96	41.16
Payout Ratio	66.40%	71.12%	75.84%	80.56%	85.28%	90.00%	92.50%
Projected Dividends (M)	26.75	28.60	30.45	32.30	34.14	35.97	38.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.24%	8.24%	8.24%
Growth Rate	-1.16%	-0.16%	0.84%
Year 1 PV (M)	26.16	26.43	26.69
Year 2 PV (M)	25.48	26.00	26.52
Year 3 PV (M)	24.71	25.47	26.25
Year 4 PV (M)	23.89	24.87	25.89
Year 5 PV (M)	23.03	24.21	25.45
PV of Terminal Value (M)	465.62	489.65	514.67
Equity Value (M)	588.89	616.64	645.46
Shares Outstanding (M)	161.56	161.56	161.56
Fair Value	$3.64	$3.82	$4.00
Upside / Downside	-83.66%	-82.89%	-82.09%

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

Jiangsu Jinling Sports Equipment Co.,Ltd. (300651.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener