DDM Analysis: 002167.SZ

Valuation Snapshot

Stable Growth	$3.92 - $6.51	$5.06
Multi-Stage	$5.02 - $5.51	$5.26
Blended Fair Value	$5.16
Current Price	$14.34
Upside	-64.01%
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	-25.73%	-15.06%	0.03	0.05	0.02	0.05	0.10	0.13	0.13	0.17	0.14	0.11
YoY Growth	-	-	-39.10%	94.67%	-49.89%	-50.74%	-22.80%	-3.24%	-20.88%	18.49%	32.29%	-27.85%
Dividend Yield	-	-	0.32%	0.69%	0.32%	0.71%	1.89%	2.19%	1.75%	1.83%	1.23%	1.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	256.84
(-) Cash Dividends Paid (M)	11.88
(=) Cash Retained (M)	244.96

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51.37	32.10	19.26
Cash Retained (M)	244.96	244.96	244.96
(-) Cash Required (M)	-51.37	-32.10	-19.26
(=) Excess Retained (M)	193.59	212.85	225.69
(/) Shares Outstanding (M)	774.20	774.20	774.20
(=) Excess Retained per Share	0.25	0.27	0.29
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.25	0.27	0.29
(=) Adjusted Dividend	0.27	0.29	0.31
WACC / Discount Rate	8.31%	8.31%	8.31%
Growth Rate	1.44%	2.44%	3.44%
Fair Value	$3.92	$5.06	$6.51
Upside / Downside	-72.70%	-64.71%	-54.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	256.84	263.10	269.51	276.08	282.81	289.70	298.39
Payout Ratio	4.63%	21.70%	38.78%	55.85%	72.93%	90.00%	92.50%
Projected Dividends (M)	11.88	57.09	104.50	154.19	206.24	260.73	276.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.31%	8.31%	8.31%
Growth Rate	1.44%	2.44%	3.44%
Year 1 PV (M)	52.20	52.71	53.22
Year 2 PV (M)	87.35	89.08	90.82
Year 3 PV (M)	117.82	121.34	124.93
Year 4 PV (M)	144.08	149.84	155.78
Year 5 PV (M)	166.52	174.90	183.60
PV of Terminal Value (M)	3,317.78	3,484.58	3,658.02
Equity Value (M)	3,885.75	4,072.45	4,266.38
Shares Outstanding (M)	774.20	774.20	774.20
Fair Value	$5.02	$5.26	$5.51
Upside / Downside	-65.00%	-63.32%	-61.57%

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

Guangdong Orient Zirconic Ind Sci & Tech Co.,Ltd (002167.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener