DDM Analysis: 002692.SZ

Valuation Snapshot

Stable Growth	$1.69 - $3.62	$2.41
Multi-Stage	$7.54 - $8.32	$7.92
Blended Fair Value	$5.16
Current Price	$5.30
Upside	-2.60%
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	-6.25%	-7.60%	0.05	0.06	0.04	0.04	0.08	0.07	0.09	0.10	0.14	0.11
YoY Growth	-	-	-8.96%	36.45%	-1.32%	-41.09%	0.27%	-13.00%	-13.72%	-28.32%	21.62%	-4.23%
Dividend Yield	-	-	0.91%	1.48%	1.16%	1.20%	2.63%	2.04%	1.78%	1.10%	1.36%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	68.22
(-) Cash Dividends Paid (M)	23.42
(=) Cash Retained (M)	44.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.64	8.53	5.12
Cash Retained (M)	44.81	44.81	44.81
(-) Cash Required (M)	-13.64	-8.53	-5.12
(=) Excess Retained (M)	31.16	36.28	39.69
(/) Shares Outstanding (M)	718.63	718.63	718.63
(=) Excess Retained per Share	0.04	0.05	0.06
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.04	0.05	0.06
(=) Adjusted Dividend	0.08	0.08	0.09
WACC / Discount Rate	3.16%	3.16%	3.16%
Growth Rate	-1.28%	-0.28%	0.72%
Fair Value	$1.69	$2.41	$3.62
Upside / Downside	-68.17%	-54.62%	-31.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	68.22	68.03	67.84	67.64	67.45	67.26	69.28
Payout Ratio	34.32%	45.46%	56.59%	67.73%	78.86%	90.00%	92.50%
Projected Dividends (M)	23.42	30.92	38.39	45.82	53.20	60.54	64.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.16%	3.16%	3.16%
Growth Rate	-1.28%	-0.28%	0.72%
Year 1 PV (M)	29.68	29.98	30.28
Year 2 PV (M)	35.35	36.07	36.80
Year 3 PV (M)	40.49	41.73	43.00
Year 4 PV (M)	45.11	46.97	48.88
Year 5 PV (M)	49.27	51.81	54.46
PV of Terminal Value (M)	5,215.32	5,484.88	5,765.47
Equity Value (M)	5,415.22	5,691.44	5,978.90
Shares Outstanding (M)	718.63	718.63	718.63
Fair Value	$7.54	$7.92	$8.32
Upside / Downside	42.18%	49.43%	56.98%

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

Yuan Cheng Cable Co.,Ltd. (002692.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener