DDM Analysis: 688338.SS

Valuation Snapshot

Stable Growth	$13.17 - $24.03	$17.67
Multi-Stage	$12.57 - $13.73	$13.14
Blended Fair Value	$15.41
Current Price	$26.52
Upside	-41.91%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	95.76%	0.00%	0.26	0.20	0.19	0.31	0.11	0.01	0.04	0.18	0.03	0.00
YoY Growth	-	-	30.00%	4.00%	-37.50%	172.16%	1,150.00%	-76.24%	-79.05%	482.37%	0.00%	0.00%
Dividend Yield	-	-	1.06%	0.80%	0.52%	1.02%	0.32%	0.01%	0.03%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	93.90
(-) Cash Dividends Paid (M)	34.34
(=) Cash Retained (M)	59.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18.78	11.74	7.04
Cash Retained (M)	59.56	59.56	59.56
(-) Cash Required (M)	-18.78	-11.74	-7.04
(=) Excess Retained (M)	40.78	47.82	52.52
(/) Shares Outstanding (M)	104.91	104.91	104.91
(=) Excess Retained per Share	0.39	0.46	0.50
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	0.39	0.46	0.50
(=) Adjusted Dividend	0.72	0.78	0.83
WACC / Discount Rate	9.56%	9.56%	9.56%
Growth Rate	3.91%	4.91%	5.91%
Fair Value	$13.17	$17.67	$24.03
Upside / Downside	-50.33%	-33.36%	-9.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	93.90	98.51	103.34	108.41	113.73	119.31	122.89
Payout Ratio	36.57%	47.25%	57.94%	68.63%	79.31%	90.00%	92.50%
Projected Dividends (M)	34.34	46.55	59.88	74.40	90.20	107.38	113.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.56%	9.56%	9.56%
Growth Rate	3.91%	4.91%	5.91%
Year 1 PV (M)	42.08	42.49	42.89
Year 2 PV (M)	48.94	49.89	50.84
Year 3 PV (M)	54.98	56.58	58.21
Year 4 PV (M)	60.26	62.62	65.04
Year 5 PV (M)	64.86	68.04	71.34
PV of Terminal Value (M)	1,047.31	1,098.69	1,152.06
Equity Value (M)	1,318.43	1,378.30	1,440.39
Shares Outstanding (M)	104.91	104.91	104.91
Fair Value	$12.57	$13.14	$13.73
Upside / Downside	-52.61%	-50.46%	-48.23%

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

Beijing Succeeder Technology Inc. (688338.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener