DDM Analysis: 600962.SS

Valuation Snapshot

Stable Growth	$5.35 - $15.77	$8.44
Multi-Stage	$6.31 - $6.92	$6.61
Blended Fair Value	$7.53
Current Price	$21.44
Upside	-64.89%
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	-2.82%	-4.87%	0.11	0.14	0.14	0.12	0.13	0.12	0.09	0.04	0.08	0.18
YoY Growth	-	-	-24.89%	-1.90%	17.43%	-6.53%	7.15%	40.39%	114.94%	-51.19%	-55.15%	5.98%
Dividend Yield	-	-	0.83%	1.42%	0.97%	1.24%	1.78%	1.53%	0.88%	0.31%	0.48%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	56.92
(-) Cash Dividends Paid (M)	17.11
(=) Cash Retained (M)	39.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11.38	7.12	4.27
Cash Retained (M)	39.81	39.81	39.81
(-) Cash Required (M)	-11.38	-7.12	-4.27
(=) Excess Retained (M)	28.43	32.70	35.54
(/) Shares Outstanding (M)	262.23	262.23	262.23
(=) Excess Retained per Share	0.11	0.12	0.14
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.11	0.12	0.14
(=) Adjusted Dividend	0.17	0.19	0.20
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	2.78%	3.78%	4.78%
Fair Value	$5.35	$8.44	$15.77
Upside / Downside	-75.03%	-60.61%	-26.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	56.92	59.07	61.30	63.62	66.02	68.52	70.57
Payout Ratio	30.06%	42.05%	54.04%	66.02%	78.01%	90.00%	92.50%
Projected Dividends (M)	17.11	24.84	33.13	42.00	51.51	61.67	65.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	2.78%	3.78%	4.78%
Year 1 PV (M)	23.18	23.41	23.63
Year 2 PV (M)	28.86	29.42	29.99
Year 3 PV (M)	34.15	35.16	36.18
Year 4 PV (M)	39.08	40.63	42.21
Year 5 PV (M)	43.67	45.84	48.09
PV of Terminal Value (M)	1,485.38	1,559.06	1,635.64
Equity Value (M)	1,654.32	1,733.50	1,815.74
Shares Outstanding (M)	262.23	262.23	262.23
Fair Value	$6.31	$6.61	$6.92
Upside / Downside	-70.57%	-69.17%	-67.70%

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

SDIC Zhonglu Fruit Juice Co.,Ltd. (600962.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener