DDM Analysis: 000778.SZ

Valuation Snapshot

Stable Growth	$0.49 - $0.67	$0.58
Multi-Stage	$1.56 - $1.73	$1.64
Blended Fair Value	$1.11
Current Price	$3.85
Upside	-71.11%
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	-12.91%	-6.15%	0.17	0.25	0.26	0.30	0.30	0.35	0.32	0.24	0.26	0.34
YoY Growth	-	-	-30.07%	-4.39%	-12.71%	-1.16%	-13.13%	8.36%	32.26%	-5.56%	-24.18%	3.06%
Dividend Yield	-	-	5.01%	6.27%	6.43%	5.94%	7.47%	10.05%	6.07%	4.89%	4.70%	6.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	383.41
(-) Cash Dividends Paid (M)	232.95
(=) Cash Retained (M)	150.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	76.68	47.93	28.76
Cash Retained (M)	150.46	150.46	150.46
(-) Cash Required (M)	-76.68	-47.93	-28.76
(=) Excess Retained (M)	73.78	102.54	121.71
(/) Shares Outstanding (M)	3,971.18	3,971.18	3,971.18
(=) Excess Retained per Share	0.02	0.03	0.03
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.02	0.03	0.03
(=) Adjusted Dividend	0.08	0.08	0.09
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-8.15%	-7.15%	-6.15%
Fair Value	$0.49	$0.58	$0.67
Upside / Downside	-87.30%	-84.91%	-82.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	383.41	355.98	330.52	306.88	284.92	264.54	272.48
Payout Ratio	60.76%	66.61%	72.45%	78.30%	84.15%	90.00%	92.50%
Projected Dividends (M)	232.95	237.10	239.47	240.29	239.77	238.09	252.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-8.15%	-7.15%	-6.15%
Year 1 PV (M)	220.55	222.95	225.35
Year 2 PV (M)	207.19	211.73	216.32
Year 3 PV (M)	193.38	199.77	206.29
Year 4 PV (M)	179.49	187.43	195.64
Year 5 PV (M)	165.78	175.01	184.63
PV of Terminal Value (M)	5,238.70	5,530.16	5,834.46
Equity Value (M)	6,205.09	6,527.04	6,862.68
Shares Outstanding (M)	3,971.18	3,971.18	3,971.18
Fair Value	$1.56	$1.64	$1.73
Upside / Downside	-59.41%	-57.31%	-55.11%

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

Xinxing Ductile Iron Pipes Co., Ltd. (000778.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener