DDM Analysis: 002225.SZ

Valuation Snapshot

Stable Growth	$1.26 - $2.16	$1.65
Multi-Stage	$1.44 - $1.58	$1.51
Blended Fair Value	$1.58
Current Price	$5.89
Upside	-73.16%
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	5.43%	0.02%	0.09	0.08	0.08	0.07	0.10	0.07	0.05	0.06	0.07	0.07
YoY Growth	-	-	16.21%	4.37%	10.09%	-28.04%	35.58%	54.22%	-27.24%	-13.66%	7.49%	-26.17%
Dividend Yield	-	-	1.78%	2.38%	1.87%	1.81%	2.09%	1.82%	0.80%	1.42%	1.22%	0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	107.02
(-) Cash Dividends Paid (M)	50.10
(=) Cash Retained (M)	56.92

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21.40	13.38	8.03
Cash Retained (M)	56.92	56.92	56.92
(-) Cash Required (M)	-21.40	-13.38	-8.03
(=) Excess Retained (M)	35.52	43.54	48.89
(/) Shares Outstanding (M)	1,081.47	1,081.47	1,081.47
(=) Excess Retained per Share	0.03	0.04	0.05
LTM Dividend per Share	0.05	0.05	0.05
(+) Excess Retained per Share	0.03	0.04	0.05
(=) Adjusted Dividend	0.08	0.09	0.09
WACC / Discount Rate	9.06%	9.06%	9.06%
Growth Rate	2.63%	3.63%	4.63%
Fair Value	$1.26	$1.65	$2.16
Upside / Downside	-78.56%	-71.96%	-63.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	107.02	110.91	114.93	119.11	123.43	127.92	131.76
Payout Ratio	46.81%	55.45%	64.09%	72.73%	81.36%	90.00%	92.50%
Projected Dividends (M)	50.10	61.50	73.66	86.62	100.43	115.13	121.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.06%	9.06%	9.06%
Growth Rate	2.63%	3.63%	4.63%
Year 1 PV (M)	55.84	56.39	56.93
Year 2 PV (M)	60.74	61.92	63.13
Year 3 PV (M)	64.86	66.77	68.72
Year 4 PV (M)	68.28	70.98	73.76
Year 5 PV (M)	71.07	74.60	78.27
PV of Terminal Value (M)	1,240.57	1,302.20	1,366.25
Equity Value (M)	1,561.36	1,632.86	1,707.06
Shares Outstanding (M)	1,081.47	1,081.47	1,081.47
Fair Value	$1.44	$1.51	$1.58
Upside / Downside	-75.49%	-74.37%	-73.20%

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

Puyang Refractories Group Co., Ltd. (002225.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener