DDM Analysis: 300829.SZ

Valuation Snapshot

Stable Growth	$57.45 - $67.68	$63.43
Multi-Stage	$85.44 - $93.79	$89.54
Blended Fair Value	$76.48
Current Price	$18.24
Upside	319.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.16%	7.09%	0.20	0.10	0.07	0.14	0.05	0.07	0.12	0.05	0.05	0.08
YoY Growth	-	-	98.22%	46.67%	-50.10%	185.94%	-34.41%	-40.99%	131.83%	6.89%	-35.72%	-22.47%
Dividend Yield	-	-	1.20%	0.58%	0.28%	0.45%	0.12%	0.36%	0.61%	0.26%	0.24%	0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	68.02
(-) Cash Dividends Paid (M)	25.22
(=) Cash Retained (M)	42.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.60	8.50	5.10
Cash Retained (M)	42.79	42.79	42.79
(-) Cash Required (M)	-13.60	-8.50	-5.10
(=) Excess Retained (M)	29.19	34.29	37.69
(/) Shares Outstanding (M)	199.86	199.86	199.86
(=) Excess Retained per Share	0.15	0.17	0.19
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.15	0.17	0.19
(=) Adjusted Dividend	0.27	0.30	0.31
WACC / Discount Rate	-12.62%	-12.62%	-12.62%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$57.45	$63.43	$67.68
Upside / Downside	214.96%	247.75%	271.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	68.02	72.44	77.15	82.16	87.50	93.19	95.99
Payout Ratio	37.09%	47.67%	58.25%	68.83%	79.42%	90.00%	92.50%
Projected Dividends (M)	25.22	34.53	44.94	56.56	69.49	83.87	88.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-12.62%	-12.62%	-12.62%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39.15	39.52	39.89
Year 2 PV (M)	57.76	58.86	59.97
Year 3 PV (M)	82.40	84.76	87.18
Year 4 PV (M)	114.78	119.19	123.73
Year 5 PV (M)	157.05	164.63	172.51
PV of Terminal Value (M)	16,625.05	17,428.05	18,261.78
Equity Value (M)	17,076.18	17,895.01	18,745.05
Shares Outstanding (M)	199.86	199.86	199.86
Fair Value	$85.44	$89.54	$93.79
Upside / Downside	368.43%	390.89%	414.21%

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

Henan Jindan Lactic Acid Technology Co., Ltd (300829.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener