DDM Analysis: 300829.SZ

Valuation Snapshot

Stable Growth	$57.45 - $67.68	$63.43
Multi-Stage	$85.44 - $93.79	$89.54
Blended Fair Value	$76.48
Current Price	$18.24
Upside	319.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.16%	7.09%	0.20	0.10	0.07	0.14	0.05	0.07	0.12	0.05	0.05	0.08
YoY Growth	-	-	98.22%	46.67%	-50.10%	185.94%	-34.41%	-40.99%	131.83%	6.89%	-35.72%	-22.47%
Dividend Yield	-	-	1.20%	0.58%	0.28%	0.45%	0.12%	0.36%	0.61%	0.26%	0.24%	0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	68.02
(-) Cash Dividends Paid (M)	25.22
(=) Cash Retained (M)	42.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.60	8.50	5.10
Cash Retained (M)	42.79	42.79	42.79
(-) Cash Required (M)	-13.60	-8.50	-5.10
(=) Excess Retained (M)	29.19	34.29	37.69
(/) Shares Outstanding (M)	199.86	199.86	199.86
(=) Excess Retained per Share	0.15	0.17	0.19
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.15	0.17	0.19
(=) Adjusted Dividend	0.27	0.30	0.31
WACC / Discount Rate	-12.62%	-12.62%	-12.62%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$57.45	$63.43	$67.68
Upside / Downside	214.96%	247.75%	271.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	68.02	72.44	77.15	82.16	87.50	93.19	95.99
Payout Ratio	37.09%	47.67%	58.25%	68.83%	79.42%	90.00%	92.50%
Projected Dividends (M)	25.22	34.53	44.94	56.56	69.49	83.87	88.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-12.62%	-12.62%	-12.62%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39.15	39.52	39.89
Year 2 PV (M)	57.76	58.86	59.97
Year 3 PV (M)	82.40	84.76	87.18
Year 4 PV (M)	114.78	119.19	123.73
Year 5 PV (M)	157.05	164.63	172.51
PV of Terminal Value (M)	16,625.05	17,428.05	18,261.78
Equity Value (M)	17,076.18	17,895.01	18,745.05
Shares Outstanding (M)	199.86	199.86	199.86
Fair Value	$85.44	$89.54	$93.79
Upside / Downside	368.43%	390.89%	414.21%

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

Henan Jindan Lactic Acid Technology Co., Ltd (300829.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener