DDM Analysis: 002593.SZ

Valuation Snapshot

Stable Growth	$1.34 - $2.15	$1.70
Multi-Stage	$2.81 - $3.09	$2.95
Blended Fair Value	$2.32
Current Price	$5.12
Upside	-54.60%
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	-0.92%	0.53%	0.10	0.05	0.10	0.10	0.10	0.10	0.10	0.10	0.03	0.09
YoY Growth	-	-	95.20%	-49.18%	3.95%	-3.83%	-3.72%	1.92%	2.29%	229.95%	-67.17%	-2.25%
Dividend Yield	-	-	2.01%	1.43%	2.70%	2.72%	2.83%	2.95%	2.47%	2.53%	0.45%	1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	99.11
(-) Cash Dividends Paid (M)	80.55
(=) Cash Retained (M)	18.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19.82	12.39	7.43
Cash Retained (M)	18.56	18.56	18.56
(-) Cash Required (M)	-19.82	-12.39	-7.43
(=) Excess Retained (M)	-1.26	6.17	11.13
(/) Shares Outstanding (M)	781.10	781.10	781.10
(=) Excess Retained per Share	0.00	0.01	0.01
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	0.00	0.01	0.01
(=) Adjusted Dividend	0.10	0.11	0.12
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-0.99%	0.01%	1.01%
Fair Value	$1.34	$1.70	$2.15
Upside / Downside	-73.91%	-66.75%	-58.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	99.11	99.12	99.14	99.15	99.17	99.18	102.15
Payout Ratio	81.27%	83.02%	84.76%	86.51%	88.25%	90.00%	92.50%
Projected Dividends (M)	80.55	82.29	84.03	85.78	87.52	89.26	94.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-0.99%	0.01%	1.01%
Year 1 PV (M)	76.47	77.24	78.01
Year 2 PV (M)	72.56	74.04	75.52
Year 3 PV (M)	68.83	70.93	73.08
Year 4 PV (M)	65.26	67.93	70.69
Year 5 PV (M)	61.85	65.04	68.35
PV of Terminal Value (M)	1,850.92	1,946.29	2,045.56
Equity Value (M)	2,195.89	2,301.48	2,411.23
Shares Outstanding (M)	781.10	781.10	781.10
Fair Value	$2.81	$2.95	$3.09
Upside / Downside	-45.09%	-42.45%	-39.71%

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

Xiamen Sunrise Group Co., Ltd. (002593.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener