DDM Analysis: 002626.SZ

Valuation Snapshot

Stable Growth	$7.55 - $11.77	$9.50
Multi-Stage	$16.60 - $18.26	$17.41
Blended Fair Value	$13.46
Current Price	$20.14
Upside	-33.19%
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	-23.56%	5.62%	0.24	0.26	0.66	0.67	0.65	0.92	0.45	0.23	0.08	0.17
YoY Growth	-	-	-8.43%	-60.48%	-1.28%	3.35%	-29.30%	104.02%	95.00%	189.66%	-52.21%	20.14%
Dividend Yield	-	-	1.61%	1.71%	2.72%	2.23%	1.64%	4.15%	3.27%	1.25%	0.57%	0.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	482.09
(-) Cash Dividends Paid (M)	261.57
(=) Cash Retained (M)	220.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	96.42	60.26	36.16
Cash Retained (M)	220.51	220.51	220.51
(-) Cash Required (M)	-96.42	-60.26	-36.16
(=) Excess Retained (M)	124.10	160.25	184.36
(/) Shares Outstanding (M)	609.63	609.63	609.63
(=) Excess Retained per Share	0.20	0.26	0.30
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.20	0.26	0.30
(=) Adjusted Dividend	0.63	0.69	0.73
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.70%	-0.70%	0.30%
Fair Value	$7.55	$9.50	$11.77
Upside / Downside	-62.49%	-52.83%	-41.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	482.09	478.71	475.37	472.04	468.74	465.46	479.43
Payout Ratio	54.26%	61.41%	68.56%	75.70%	82.85%	90.00%	92.50%
Projected Dividends (M)	261.57	293.96	325.89	357.35	388.36	418.92	443.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.70%	-0.70%	0.30%
Year 1 PV (M)	273.16	275.94	278.72
Year 2 PV (M)	281.39	287.15	292.96
Year 3 PV (M)	286.72	295.56	304.58
Year 4 PV (M)	289.55	301.51	313.84
Year 5 PV (M)	290.22	305.29	320.97
PV of Terminal Value (M)	8,696.59	9,148.03	9,618.03
Equity Value (M)	10,117.63	10,613.47	11,129.09
Shares Outstanding (M)	609.63	609.63	609.63
Fair Value	$16.60	$17.41	$18.26
Upside / Downside	-17.60%	-13.56%	-9.36%

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 Kingdomway Group Company (002626.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener