DDM Analysis: 603239.SS

Valuation Snapshot

Stable Growth	$121.88 - $143.59	$134.57
Multi-Stage	$105.83 - $116.16	$110.90
Blended Fair Value	$122.73
Current Price	$20.57
Upside	496.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.30%	11.90%	0.32	0.32	0.50	0.35	0.50	0.30	0.50	0.20	0.17	0.14
YoY Growth	-	-	0.00%	-36.03%	42.85%	-29.96%	66.67%	-40.00%	149.02%	16.15%	27.68%	30.27%
Dividend Yield	-	-	2.36%	2.14%	3.20%	2.73%	2.99%	2.47%	3.95%	1.20%	0.53%	1.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	194.20
(-) Cash Dividends Paid (M)	56.85
(=) Cash Retained (M)	137.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.84	24.28	14.57
Cash Retained (M)	137.35	137.35	137.35
(-) Cash Required (M)	-38.84	-24.28	-14.57
(=) Excess Retained (M)	98.51	113.08	122.79
(/) Shares Outstanding (M)	268.97	268.97	268.97
(=) Excess Retained per Share	0.37	0.42	0.46
LTM Dividend per Share	0.21	0.21	0.21
(+) Excess Retained per Share	0.37	0.42	0.46
(=) Adjusted Dividend	0.58	0.63	0.67
WACC / Discount Rate	-2.63%	-2.63%	-2.63%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$121.88	$134.57	$143.59
Upside / Downside	492.51%	554.20%	598.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	194.20	206.83	220.27	234.59	249.84	266.08	274.06
Payout Ratio	29.27%	41.42%	53.56%	65.71%	77.85%	90.00%	92.50%
Projected Dividends (M)	56.85	85.67	117.99	154.15	194.51	239.47	253.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-2.63%	-2.63%	-2.63%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	87.15	87.98	88.80
Year 2 PV (M)	122.11	124.44	126.79
Year 3 PV (M)	162.30	166.96	171.71
Year 4 PV (M)	208.35	216.36	224.60
Year 5 PV (M)	260.95	273.55	286.64
PV of Terminal Value (M)	27,624.38	28,958.65	30,343.98
Equity Value (M)	28,465.24	29,827.93	31,242.51
Shares Outstanding (M)	268.97	268.97	268.97
Fair Value	$105.83	$110.90	$116.16
Upside / Downside	414.49%	439.12%	464.69%

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

Zhejiang Xiantong Rubber&Plastic Co.,Ltd (603239.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener