DDM Analysis: 688681.SS

Valuation Snapshot

Stable Growth	$81.91 - $96.51	$90.44
Multi-Stage	$55.55 - $60.98	$58.21
Blended Fair Value	$74.33
Current Price	$17.16
Upside	333.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.52%	2.08%	0.15	0.11	0.12	0.10	0.11	0.11	0.11	0.11	0.11	0.11
YoY Growth	-	-	43.47%	-11.94%	24.14%	-9.85%	1.63%	-2.48%	4.68%	-0.20%	-4.98%	-11.71%
Dividend Yield	-	-	1.26%	0.96%	0.77%	0.61%	0.44%	0.44%	0.45%	0.00%	0.43%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50.34
(-) Cash Dividends Paid (M)	15.74
(=) Cash Retained (M)	34.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.07	6.29	3.78
Cash Retained (M)	34.60	34.60	34.60
(-) Cash Required (M)	-10.07	-6.29	-3.78
(=) Excess Retained (M)	24.53	28.30	30.82
(/) Shares Outstanding (M)	103.32	103.32	103.32
(=) Excess Retained per Share	0.24	0.27	0.30
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.24	0.27	0.30
(=) Adjusted Dividend	0.39	0.43	0.45
WACC / Discount Rate	2.04%	2.04%	2.04%
Growth Rate	5.08%	6.08%	7.08%
Fair Value	$81.91	$90.44	$96.51
Upside / Downside	377.34%	427.05%	462.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50.34	53.40	56.65	60.09	63.75	67.63	69.65
Payout Ratio	31.27%	43.02%	54.76%	66.51%	78.25%	90.00%	92.50%
Projected Dividends (M)	15.74	22.97	31.02	39.97	49.89	60.86	64.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.04%	2.04%	2.04%
Growth Rate	5.08%	6.08%	7.08%
Year 1 PV (M)	22.30	22.51	22.72
Year 2 PV (M)	29.23	29.79	30.36
Year 3 PV (M)	36.56	37.61	38.69
Year 4 PV (M)	44.30	46.01	47.77
Year 5 PV (M)	52.47	55.01	57.65
PV of Terminal Value (M)	5,554.23	5,823.58	6,103.29
Equity Value (M)	5,739.08	6,014.52	6,300.48
Shares Outstanding (M)	103.32	103.32	103.32
Fair Value	$55.55	$58.21	$60.98
Upside / Downside	223.69%	239.23%	255.35%

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 Kehui Power Automation Co.,Ltd. (688681.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener