DDM Analysis: 002081.SZ

Valuation Snapshot

Stable Growth	$0.66 - $0.88	$0.78
Multi-Stage	$2.28 - $2.52	$2.40
Blended Fair Value	$1.59
Current Price	$3.50
Upside	-54.67%
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	-12.34%	1.92%	0.13	0.13	0.04	0.25	0.26	0.25	0.19	0.18	0.18	0.07
YoY Growth	-	-	-2.05%	233.96%	-84.08%	-1.94%	1.34%	30.56%	5.65%	4.40%	135.64%	-31.15%
Dividend Yield	-	-	3.97%	3.92%	0.77%	4.62%	2.73%	3.10%	1.57%	1.42%	1.59%	0.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	457.37
(-) Cash Dividends Paid (M)	320.29
(=) Cash Retained (M)	137.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	91.47	57.17	34.30
Cash Retained (M)	137.08	137.08	137.08
(-) Cash Required (M)	-91.47	-57.17	-34.30
(=) Excess Retained (M)	45.60	79.91	102.77
(/) Shares Outstanding (M)	2,655.92	2,655.92	2,655.92
(=) Excess Retained per Share	0.02	0.03	0.04
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.02	0.03	0.04
(=) Adjusted Dividend	0.14	0.15	0.16
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-11.88%	-10.88%	-9.88%
Fair Value	$0.66	$0.78	$0.88
Upside / Downside	-81.05%	-77.82%	-74.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	457.37	407.61	363.26	323.74	288.51	257.12	264.84
Payout Ratio	70.03%	74.02%	78.02%	82.01%	86.01%	90.00%	92.50%
Projected Dividends (M)	320.29	301.73	283.41	265.50	248.14	231.41	244.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-11.88%	-10.88%	-9.88%
Year 1 PV (M)	280.34	283.52	286.71
Year 2 PV (M)	244.66	250.25	255.89
Year 3 PV (M)	212.96	220.29	227.79
Year 4 PV (M)	184.93	193.47	202.30
Year 5 PV (M)	160.24	169.54	179.27
PV of Terminal Value (M)	4,960.35	5,248.26	5,549.40
Equity Value (M)	6,043.48	6,365.34	6,701.36
Shares Outstanding (M)	2,655.92	2,655.92	2,655.92
Fair Value	$2.28	$2.40	$2.52
Upside / Downside	-34.99%	-31.52%	-27.91%

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

Analysis Mode

Ticker

Industry

Sector

Suzhou Gold Mantis Construction Decoration Co., Ltd. (002081.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener