DDM Analysis: 003027.SZ

Valuation Snapshot

Stable Growth	$6.70 - $10.94	$8.59
Multi-Stage	$20.44 - $22.53	$21.46
Blended Fair Value	$15.03
Current Price	$19.41
Upside	-22.58%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	23.32%	0.00%	0.11	0.25	0.30	0.33	0.15	0.04	0.15	0.01	0.01	0.00
YoY Growth	-	-	-57.05%	-17.77%	-8.33%	122.23%	296.45%	-74.78%	1,713.60%	41.22%	0.00%	0.00%
Dividend Yield	-	-	0.70%	1.40%	1.21%	1.62%	0.45%	0.10%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	81.51
(-) Cash Dividends Paid (M)	40.82
(=) Cash Retained (M)	40.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.30	10.19	6.11
Cash Retained (M)	40.70	40.70	40.70
(-) Cash Required (M)	-16.30	-10.19	-6.11
(=) Excess Retained (M)	24.39	30.51	34.58
(/) Shares Outstanding (M)	132.32	132.32	132.32
(=) Excess Retained per Share	0.18	0.23	0.26
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.18	0.23	0.26
(=) Adjusted Dividend	0.49	0.54	0.57
WACC / Discount Rate	5.21%	5.21%	5.21%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$6.70	$8.59	$10.94
Upside / Downside	-65.49%	-55.73%	-43.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	81.51	80.70	79.89	79.09	78.30	77.52	79.85
Payout Ratio	50.08%	58.06%	66.05%	74.03%	82.02%	90.00%	92.50%
Projected Dividends (M)	40.82	46.85	52.76	58.55	64.22	69.77	73.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.21%	5.21%	5.21%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	44.08	44.53	44.98
Year 2 PV (M)	46.71	47.67	48.64
Year 3 PV (M)	48.77	50.28	51.82
Year 4 PV (M)	50.33	52.41	54.56
Year 5 PV (M)	51.44	54.12	56.91
PV of Terminal Value (M)	2,462.91	2,591.16	2,724.70
Equity Value (M)	2,704.24	2,840.17	2,981.60
Shares Outstanding (M)	132.32	132.32	132.32
Fair Value	$20.44	$21.46	$22.53
Upside / Downside	5.29%	10.58%	16.09%

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

Tongxing Environmental Protection Technology Co.,Ltd (003027.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener