DDM Analysis: 603081.SS

Valuation Snapshot

Stable Growth	$4.19 - $8.14	$5.76
Multi-Stage	$6.72 - $7.36	$7.03
Blended Fair Value	$6.40
Current Price	$13.22
Upside	-51.62%
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	12.22%	3.36%	0.27	0.40	0.43	0.25	0.13	0.15	0.15	0.14	0.19	0.05
YoY Growth	-	-	-32.25%	-5.17%	70.20%	95.87%	-16.92%	2.88%	7.32%	-28.49%	276.35%	-73.68%
Dividend Yield	-	-	2.44%	3.69%	2.60%	2.21%	1.06%	1.39%	0.94%	0.49%	1.30%	0.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	104.08
(-) Cash Dividends Paid (M)	96.39
(=) Cash Retained (M)	7.69

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20.82	13.01	7.81
Cash Retained (M)	7.69	7.69	7.69
(-) Cash Required (M)	-20.82	-13.01	-7.81
(=) Excess Retained (M)	-13.13	-5.32	-0.12
(/) Shares Outstanding (M)	396.04	396.04	396.04
(=) Excess Retained per Share	-0.03	-0.01	0.00
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	-0.03	-0.01	0.00
(=) Adjusted Dividend	0.21	0.23	0.24
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	1.36%	2.36%	3.36%
Fair Value	$4.19	$5.76	$8.14
Upside / Downside	-68.32%	-56.45%	-38.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	104.08	106.54	109.05	111.63	114.26	116.96	120.47
Payout Ratio	92.61%	92.09%	91.57%	91.05%	90.52%	90.00%	92.50%
Projected Dividends (M)	96.39	98.11	99.86	101.63	103.44	105.27	111.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	1.36%	2.36%	3.36%
Year 1 PV (M)	91.27	92.17	93.07
Year 2 PV (M)	86.41	88.13	89.86
Year 3 PV (M)	81.81	84.26	86.75
Year 4 PV (M)	77.45	80.56	83.75
Year 5 PV (M)	73.33	77.01	80.85
PV of Terminal Value (M)	2,250.44	2,363.66	2,481.40
Equity Value (M)	2,660.71	2,785.78	2,915.67
Shares Outstanding (M)	396.04	396.04	396.04
Fair Value	$6.72	$7.03	$7.36
Upside / Downside	-49.18%	-46.79%	-44.31%

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

Zhejiang Dafeng Industry Co., Ltd (603081.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener