DDM Analysis: 300950.SZ

Valuation Snapshot

Stable Growth	$79.42 - $93.58	$87.69
Multi-Stage	$56.83 - $62.36	$59.54
Blended Fair Value	$73.62
Current Price	$32.02
Upside	129.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.73%	10.86%	0.15	0.10	0.07	0.07	0.30	0.30	0.15	0.02	0.10	0.02
YoY Growth	-	-	49.13%	46.56%	5.30%	-77.89%	-0.54%	96.63%	662.88%	-79.62%	495.98%	-69.61%
Dividend Yield	-	-	0.88%	0.74%	0.36%	0.35%	0.88%	0.74%	0.38%	0.00%	0.24%	0.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	70.80
(-) Cash Dividends Paid (M)	31.21
(=) Cash Retained (M)	39.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.16	8.85	5.31
Cash Retained (M)	39.60	39.60	39.60
(-) Cash Required (M)	-14.16	-8.85	-5.31
(=) Excess Retained (M)	25.44	30.75	34.29
(/) Shares Outstanding (M)	150.48	150.48	150.48
(=) Excess Retained per Share	0.17	0.20	0.23
LTM Dividend per Share	0.21	0.21	0.21
(+) Excess Retained per Share	0.17	0.20	0.23
(=) Adjusted Dividend	0.38	0.41	0.44
WACC / Discount Rate	1.31%	1.31%	1.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$79.42	$87.69	$93.58
Upside / Downside	148.05%	173.87%	192.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	70.80	75.41	80.31	85.53	91.09	97.01	99.92
Payout Ratio	44.07%	53.26%	62.44%	71.63%	80.81%	90.00%	92.50%
Projected Dividends (M)	31.21	40.16	50.15	61.26	73.61	87.31	92.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.31%	1.31%	1.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39.27	39.64	40.01
Year 2 PV (M)	47.95	48.86	49.78
Year 3 PV (M)	57.28	58.92	60.60
Year 4 PV (M)	67.29	69.88	72.54
Year 5 PV (M)	78.04	81.81	85.73
PV of Terminal Value (M)	8,261.84	8,660.89	9,075.21
Equity Value (M)	8,551.67	8,960.01	9,383.88
Shares Outstanding (M)	150.48	150.48	150.48
Fair Value	$56.83	$59.54	$62.36
Upside / Downside	77.48%	85.96%	94.75%

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

Doright Co.,Ltd. (300950.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener