DDM Analysis: 000410.SZ

Valuation Snapshot

Stable Growth	$0.22 - $0.29	$0.26
Multi-Stage	$0.76 - $0.85	$0.80
Blended Fair Value	$0.53
Current Price	$7.22
Upside	-92.67%
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	-19.30%	-25.79%	0.02	0.02	0.04	0.04	0.05	0.06	0.54	0.61	0.54	0.49
YoY Growth	-	-	8.14%	-45.94%	-5.75%	-23.96%	-18.29%	-88.54%	-11.93%	12.97%	10.43%	17.53%
Dividend Yield	-	-	0.28%	0.28%	0.60%	0.81%	1.31%	1.26%	6.93%	5.67%	5.13%	2.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	131.46
(-) Cash Dividends Paid (M)	29.23
(=) Cash Retained (M)	102.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26.29	16.43	9.86
Cash Retained (M)	102.23	102.23	102.23
(-) Cash Required (M)	-26.29	-16.43	-9.86
(=) Excess Retained (M)	75.94	85.80	92.37
(/) Shares Outstanding (M)	1,651.53	1,651.53	1,651.53
(=) Excess Retained per Share	0.05	0.05	0.06
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.05	0.05	0.06
(=) Adjusted Dividend	0.06	0.07	0.07
WACC / Discount Rate	6.37%	6.37%	6.37%
Growth Rate	-17.19%	-16.19%	-15.19%
Fair Value	$0.22	$0.26	$0.29
Upside / Downside	-96.90%	-96.42%	-95.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	131.46	110.17	92.33	77.38	64.85	54.35	55.98
Payout Ratio	22.24%	35.79%	49.34%	62.89%	76.45%	90.00%	92.50%
Projected Dividends (M)	29.23	39.43	45.56	48.67	49.58	48.91	51.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.37%	6.37%	6.37%
Growth Rate	-17.19%	-16.19%	-15.19%
Year 1 PV (M)	36.63	37.07	37.51
Year 2 PV (M)	39.31	40.27	41.23
Year 3 PV (M)	39.01	40.44	41.91
Year 4 PV (M)	36.91	38.73	40.61
Year 5 PV (M)	33.83	35.92	38.12
PV of Terminal Value (M)	1,063.52	1,129.31	1,198.31
Equity Value (M)	1,249.21	1,321.74	1,397.69
Shares Outstanding (M)	1,651.53	1,651.53	1,651.53
Fair Value	$0.76	$0.80	$0.85
Upside / Downside	-89.52%	-88.92%	-88.28%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shenyang Machine Tool Co., Ltd. (000410.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener