DDM Analysis: 001202.SZ

Valuation Snapshot

Stable Growth	$10.39 - $23.26	$15.03
Multi-Stage	$10.11 - $11.08	$10.58
Blended Fair Value	$12.81
Current Price	$15.53
Upside	-17.52%
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	-7.17%	0.00%	0.31	0.22	0.58	0.02	0.04	0.45	0.16	0.00	0.00	0.00
YoY Growth	-	-	43.04%	-62.68%	3,125.44%	-57.22%	-90.64%	175.57%	51,158.09%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.00%	1.58%	3.89%	0.11%	0.19%	2.07%	0.75%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73.17
(-) Cash Dividends Paid (M)	4.64
(=) Cash Retained (M)	68.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.63	9.15	5.49
Cash Retained (M)	68.53	68.53	68.53
(-) Cash Required (M)	-14.63	-9.15	-5.49
(=) Excess Retained (M)	53.90	59.39	63.04
(/) Shares Outstanding (M)	137.95	137.95	137.95
(=) Excess Retained per Share	0.39	0.43	0.46
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.39	0.43	0.46
(=) Adjusted Dividend	0.42	0.46	0.49
WACC / Discount Rate	7.70%	7.70%	7.70%
Growth Rate	3.47%	4.47%	5.47%
Fair Value	$10.39	$15.03	$23.26
Upside / Downside	-33.09%	-3.20%	49.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73.17	76.44	79.86	83.43	87.17	91.07	93.80
Payout Ratio	6.34%	23.07%	39.80%	56.53%	73.27%	90.00%	92.50%
Projected Dividends (M)	4.64	17.64	31.79	47.17	63.86	81.96	86.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.70%	7.70%	7.70%
Growth Rate	3.47%	4.47%	5.47%
Year 1 PV (M)	16.22	16.37	16.53
Year 2 PV (M)	26.88	27.40	27.93
Year 3 PV (M)	36.69	37.76	38.85
Year 4 PV (M)	45.68	47.47	49.31
Year 5 PV (M)	53.91	56.57	59.32
PV of Terminal Value (M)	1,214.61	1,274.44	1,336.62
Equity Value (M)	1,393.98	1,460.02	1,528.57
Shares Outstanding (M)	137.95	137.95	137.95
Fair Value	$10.11	$10.58	$11.08
Upside / Downside	-34.93%	-31.85%	-28.65%

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

Guangdong Jushen Logistics Co., Ltd. (001202.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener