DDM Analysis: 688551.SS

Valuation Snapshot

Stable Growth	$80.37 - $107.53	$100.70
Multi-Stage	$56.13 - $62.00	$59.01
Blended Fair Value	$79.86
Current Price	$43.80
Upside	82.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	44.51%	0.00%	0.61	0.36	0.22	0.19	0.12	0.10	0.11	0.04	0.00	0.00
YoY Growth	-	-	67.70%	65.90%	14.77%	56.86%	25.84%	-11.69%	154.95%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.20%	0.67%	0.38%	0.41%	0.46%	0.19%	0.22%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49.00
(-) Cash Dividends Paid (M)	33.76
(=) Cash Retained (M)	15.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.80	6.13	3.68
Cash Retained (M)	15.24	15.24	15.24
(-) Cash Required (M)	-9.80	-6.13	-3.68
(=) Excess Retained (M)	5.44	9.11	11.56
(/) Shares Outstanding (M)	84.31	84.31	84.31
(=) Excess Retained per Share	0.06	0.11	0.14
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.06	0.11	0.14
(=) Adjusted Dividend	0.47	0.51	0.54
WACC / Discount Rate	-1.43%	-1.43%	-1.43%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$80.37	$100.70	$107.53
Upside / Downside	83.49%	129.92%	145.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49.00	48.51	48.03	47.55	47.07	46.60	48.00
Payout Ratio	68.90%	73.12%	77.34%	81.56%	85.78%	90.00%	92.50%
Projected Dividends (M)	33.76	35.47	37.15	38.78	40.38	41.94	44.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.43%	-1.43%	-1.43%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	35.63	35.99	36.35
Year 2 PV (M)	37.47	38.23	39.01
Year 3 PV (M)	39.28	40.50	41.74
Year 4 PV (M)	41.08	42.78	44.53
Year 5 PV (M)	42.85	45.08	47.40
PV of Terminal Value (M)	4,536.10	4,772.31	5,018.25
Equity Value (M)	4,732.40	4,974.89	5,227.29
Shares Outstanding (M)	84.31	84.31	84.31
Fair Value	$56.13	$59.01	$62.00
Upside / Downside	28.16%	34.73%	41.56%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 27 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
KKR	KKR & Co. Inc.	0.55%	$0.71	28.86%
UHS	Universal Health Services, Inc.	0.55%	$1.21	5.70%
0I0T.L	Coca-Cola Consolidated, Inc.	0.54%	$0.81	11.41%
HSTM	HealthStream, Inc.	0.54%	$0.12	17.69%
LLY	Eli Lilly and Company	0.54%	$5.79	28.28%
TECH	Bio-Techne Corporation	0.54%	$0.32	64.31%
TRU	TransUnion	0.54%	$0.45	21.24%
VST	Vistra Corp.	0.54%	$0.89	26.39%
0R2Z.L	Mastercard Incorporated	0.52%	$2.96	18.79%
DHR	Danaher Corporation	0.52%	$1.19	24.18%
MKSI	MKS Inc.	0.52%	$0.87	21.15%
0JT5.L	Lam Research Corporation	0.51%	$0.93	20.32%
0JZ0.L	Martin Marietta Materials, Inc.	0.51%	$3.22	16.93%
EVTC	EVERTEC, Inc.	0.51%	$0.15	6.55%
GPI	Group 1 Automotive, Inc.	0.51%	$2.01	6.83%
MUSA	Murphy USA Inc.	0.51%	$2.05	8.36%
PCG	Pacific Gas & Electric Co.	0.51%	$0.08	6.94%
CHE	Chemed Corporation	0.50%	$2.11	11.01%
FBIO	Fortress Biotech, Inc.	0.50%	$0.02	16.65%
HWKN	Hawkins, Inc.	0.50%	$0.73	18.33%
NMRK	Newmark Group, Inc.	0.50%	$0.08	20.64%
PRLH	Pearl Holdings Acquisition Corp	0.50%	$0.06	54.69%
EXP	Eagle Materials Inc.	0.48%	$1.02	7.46%
FCAX	Fortress Capital Acquisition Corp.	0.48%	$0.05	6.11%
FSS	Federal Signal Corporation	0.48%	$0.54	13.95%
AAON	AAON, Inc.	0.47%	$0.37	30.87%
CR	Crane Company	0.47%	$0.88	14.07%
HGTY	Hagerty, Inc.	0.47%	$0.06	12.93%
IDCC	InterDigital, Inc.	0.47%	$1.55	10.87%
PCG-PI	Pacific Gas and Electric Company PFD 1ST 4.36%	0.47%	$0.08	6.94%
SEB	Seaboard Corporation	0.47%	$20.86	5.03%
AMEH	Apollo Medical Holdings, Inc.	0.46%	$0.18	93.62%
IDT	IDT Corporation	0.46%	$0.23	7.15%
KAI	Kadant Inc.	0.46%	$1.32	15.23%
PRGS	Progress Software Corporation	0.46%	$0.19	17.10%
UI	Ubiquiti Inc.	0.46%	$2.60	19.86%
WWE	World Wrestling Entertainment, Inc.	0.46%	$0.46	21.62%
APH	Amphenol Corporation	0.45%	$0.62	20.92%
DIS	The Walt Disney Company	0.45%	$0.50	7.30%
ENTG	Entegris, Inc.	0.45%	$0.40	21.08%
PCG-PC	Pacific Gas and Electric Company PFD 1ST 5%	0.45%	$0.08	6.94%
WMS	Advanced Drainage Systems, Inc.	0.45%	$0.68	11.54%
REVG	REV Group, Inc.	0.44%	$0.27	14.08%
RYAN	Ryan Specialty Holdings, Inc.	0.44%	$0.22	87.54%
TRS	TriMas Corporation	0.44%	$0.16	14.97%
WAB	Westinghouse Air Brake Technologies Corporation	0.44%	$0.96	13.90%
WING	Wingstop Inc.	0.44%	$1.14	18.31%
TW	Tradeweb Markets Inc.	0.43%	$0.46	15.57%
IBKR	Interactive Brokers Group, Inc.	0.42%	$0.28	13.63%
MTRN	Materion Corporation	0.42%	$0.55	58.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hefei Kewell Power System Co.,Ltd. (688551.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener