DDM Analysis: 300953.SZ

Valuation Snapshot

Stable Growth	$253.38 - $635.82	$595.85
Multi-Stage	$91.23 - $99.89	$95.48
Blended Fair Value	$345.67
Current Price	$188.19
Upside	83.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	63.74%	40.48%	0.96	0.72	0.57	0.27	0.11	0.08	0.07	0.07	0.06	0.08
YoY Growth	-	-	32.98%	27.46%	112.86%	134.17%	39.33%	13.18%	8.05%	16.20%	-26.14%	142.35%
Dividend Yield	-	-	0.84%	1.76%	1.08%	0.33%	0.23%	0.12%	0.11%	0.00%	0.00%	0.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	493.48
(-) Cash Dividends Paid (M)	130.24
(=) Cash Retained (M)	363.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	98.70	61.68	37.01
Cash Retained (M)	363.24	363.24	363.24
(-) Cash Required (M)	-98.70	-61.68	-37.01
(=) Excess Retained (M)	264.54	301.55	326.22
(/) Shares Outstanding (M)	154.35	154.35	154.35
(=) Excess Retained per Share	1.71	1.95	2.11
LTM Dividend per Share	0.84	0.84	0.84
(+) Excess Retained per Share	1.71	1.95	2.11
(=) Adjusted Dividend	2.56	2.80	2.96
WACC / Discount Rate	6.56%	6.56%	6.56%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$253.38	$595.85	$635.82
Upside / Downside	34.64%	216.62%	237.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	493.48	525.56	559.72	596.10	634.84	676.11	696.39
Payout Ratio	26.39%	39.11%	51.84%	64.56%	77.28%	90.00%	92.50%
Projected Dividends (M)	130.24	205.57	290.13	384.82	490.60	608.50	644.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.56%	6.56%	6.56%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	191.09	192.90	194.72
Year 2 PV (M)	250.71	255.49	260.31
Year 3 PV (M)	309.12	317.99	327.04
Year 4 PV (M)	366.34	380.43	394.92
Year 5 PV (M)	422.38	442.78	463.96
PV of Terminal Value (M)	12,542.68	13,148.49	13,777.49
Equity Value (M)	14,082.32	14,738.08	15,418.43
Shares Outstanding (M)	154.35	154.35	154.35
Fair Value	$91.23	$95.48	$99.89
Upside / Downside	-51.52%	-49.26%	-46.92%

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

Ningbo Zhenyu Technology Co., Ltd. (300953.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener