DDM Analysis: 300690.SZ

Valuation Snapshot

Stable Growth	$8.71 - $13.11	$10.79
Multi-Stage	$11.22 - $12.30	$11.75
Blended Fair Value	$11.27
Current Price	$38.88
Upside	-71.01%
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	-6.68%	7.35%	0.21	0.15	0.30	0.67	0.47	0.30	0.45	0.30	0.22	0.11
YoY Growth	-	-	38.74%	-49.36%	-54.75%	43.13%	55.53%	-33.53%	51.10%	32.84%	99.84%	7.69%
Dividend Yield	-	-	0.98%	0.67%	1.75%	3.36%	1.62%	1.98%	2.54%	1.34%	1.17%	0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	166.32
(-) Cash Dividends Paid (M)	35.33
(=) Cash Retained (M)	130.99

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.26	20.79	12.47
Cash Retained (M)	130.99	130.99	130.99
(-) Cash Required (M)	-33.26	-20.79	-12.47
(=) Excess Retained (M)	97.73	110.20	118.52
(/) Shares Outstanding (M)	166.41	166.41	166.41
(=) Excess Retained per Share	0.59	0.66	0.71
LTM Dividend per Share	0.21	0.21	0.21
(+) Excess Retained per Share	0.59	0.66	0.71
(=) Adjusted Dividend	0.80	0.87	0.92
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	0.66%	1.66%	2.66%
Fair Value	$8.71	$10.79	$13.11
Upside / Downside	-77.60%	-72.25%	-66.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	166.32	169.08	171.89	174.74	177.64	180.59	186.00
Payout Ratio	21.24%	34.99%	48.75%	62.50%	76.25%	90.00%	92.50%
Projected Dividends (M)	35.33	59.17	83.79	109.21	135.45	162.53	172.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	0.66%	1.66%	2.66%
Year 1 PV (M)	53.31	53.84	54.37
Year 2 PV (M)	68.02	69.37	70.75
Year 3 PV (M)	79.87	82.28	84.73
Year 4 PV (M)	89.25	92.85	96.56
Year 5 PV (M)	96.49	101.38	106.47
PV of Terminal Value (M)	1,480.69	1,555.71	1,633.75
Equity Value (M)	1,867.63	1,955.44	2,046.62
Shares Outstanding (M)	166.41	166.41	166.41
Fair Value	$11.22	$11.75	$12.30
Upside / Downside	-71.13%	-69.78%	-68.37%

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

Shandong Shuangyi Technology Co., Ltd. (300690.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener