DDM Analysis: 603909.SS

Valuation Snapshot

Stable Growth	$70.61 - $83.18	$77.96
Multi-Stage	$54.36 - $59.66	$56.96
Blended Fair Value	$67.46
Current Price	$10.61
Upside	535.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-10.32%	17.84%	0.08	0.05	0.06	0.07	0.09	0.14	0.10	0.03	0.02	0.03
YoY Growth	-	-	59.46%	-14.34%	-18.13%	-21.60%	-33.82%	42.07%	186.96%	96.51%	-35.91%	73.25%
Dividend Yield	-	-	0.94%	0.49%	0.51%	0.58%	0.95%	1.75%	0.90%	0.29%	0.09%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	109.04
(-) Cash Dividends Paid (M)	31.28
(=) Cash Retained (M)	77.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21.81	13.63	8.18
Cash Retained (M)	77.76	77.76	77.76
(-) Cash Required (M)	-21.81	-13.63	-8.18
(=) Excess Retained (M)	55.95	64.13	69.58
(/) Shares Outstanding (M)	260.69	260.69	260.69
(=) Excess Retained per Share	0.21	0.25	0.27
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.21	0.25	0.27
(=) Adjusted Dividend	0.33	0.37	0.39
WACC / Discount Rate	-0.24%	-0.24%	-0.24%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$70.61	$77.96	$83.18
Upside / Downside	565.46%	634.74%	684.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	109.04	116.13	123.68	131.71	140.28	149.39	153.88
Payout Ratio	28.69%	40.95%	53.21%	65.47%	77.74%	90.00%	92.50%
Projected Dividends (M)	31.28	47.55	65.81	86.24	109.05	134.45	142.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.24%	-0.24%	-0.24%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	47.22	47.67	48.11
Year 2 PV (M)	64.89	66.12	67.37
Year 3 PV (M)	84.43	86.85	89.32
Year 4 PV (M)	106.01	110.08	114.27
Year 5 PV (M)	129.78	136.05	142.56
PV of Terminal Value (M)	13,738.93	14,402.53	15,091.52
Equity Value (M)	14,171.25	14,849.30	15,553.16
Shares Outstanding (M)	260.69	260.69	260.69
Fair Value	$54.36	$56.96	$59.66
Upside / Downside	412.36%	436.87%	462.32%

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

Holsin Engineering Consulting Group Co.,Ltd. (603909.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener