DDM Analysis: 301192.SZ

Valuation Snapshot

Stable Growth	$68.02 - $80.14	$75.10
Multi-Stage	$55.89 - $61.31	$58.55
Blended Fair Value	$66.83
Current Price	$32.58
Upside	105.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-13.87%	47.75%	0.25	0.24	0.50	0.33	0.37	0.53	0.53	0.53	0.42	0.00
YoY Growth	-	-	5.47%	-52.67%	50.00%	-9.56%	-30.00%	0.00%	0.00%	25.00%	21,260.41%	-60.83%
Dividend Yield	-	-	1.32%	1.40%	2.59%	0.94%	1.04%	1.49%	1.49%	1.49%	1.19%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40.25
(-) Cash Dividends Paid (M)	28.00
(=) Cash Retained (M)	12.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8.05	5.03	3.02
Cash Retained (M)	12.25	12.25	12.25
(-) Cash Required (M)	-8.05	-5.03	-3.02
(=) Excess Retained (M)	4.20	7.22	9.23
(/) Shares Outstanding (M)	99.88	99.88	99.88
(=) Excess Retained per Share	0.04	0.07	0.09
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.04	0.07	0.09
(=) Adjusted Dividend	0.32	0.35	0.37
WACC / Discount Rate	-1.40%	-1.40%	-1.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$68.02	$75.10	$80.14
Upside / Downside	108.78%	130.52%	145.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40.25	42.86	45.65	48.62	51.78	55.14	56.80
Payout Ratio	69.57%	73.66%	77.74%	81.83%	85.91%	90.00%	92.50%
Projected Dividends (M)	28.00	31.57	35.49	39.78	44.48	49.63	52.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.40%	-1.40%	-1.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	31.72	32.02	32.32
Year 2 PV (M)	35.82	36.50	37.19
Year 3 PV (M)	40.34	41.50	42.68
Year 4 PV (M)	45.32	47.06	48.86
Year 5 PV (M)	50.80	53.25	55.80
PV of Terminal Value (M)	5,377.64	5,637.38	5,907.06
Equity Value (M)	5,581.64	5,847.72	6,123.91
Shares Outstanding (M)	99.88	99.88	99.88
Fair Value	$55.89	$58.55	$61.31
Upside / Downside	71.53%	79.71%	88.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 28 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ORA	Ormat Technologies, Inc.	0.42%	$0.48	21.81%
VLTO	Veralto Corporation	0.42%	$0.42	11.39%
CEG	Constellation Energy Corporation	0.41%	$1.52	17.38%
EXPE	Expedia Group, Inc.	0.41%	$1.15	10.88%
GE	GE Aerospace	0.40%	$1.29	17.08%
GEHCV	GE HealthCare Technologies Inc.	0.40%	$0.23	5.05%
ATMU	Atmus Filtration Technologies Inc.	0.39%	$0.20	8.42%
BMNR	Bitmine Immersion Technologies, Inc.	0.39%	$0.12	0.85%
CHDN	Churchill Downs Incorporated	0.39%	$0.43	7.61%
PLPC	Preformed Line Products Company	0.39%	$0.83	11.03%
AAPL	Apple Inc.	0.38%	$1.03	13.77%
AMOT	Allied Motion Technologies Inc.	0.38%	$0.12	21.85%
CASY	Casey's General Stores, Inc.	0.38%	$2.09	12.85%
EA	Electronic Arts Inc.	0.38%	$0.77	21.92%
LOB	Live Oak Bancshares, Inc.	0.37%	$0.13	8.44%
PCG-PA	Pacific Gas and Electric Company	0.37%	$0.08	6.94%
CTS	CTS Corporation	0.36%	$0.16	8.09%
GVA	Granite Construction Incorporated	0.36%	$0.43	12.45%
LCORX	Leuthold Core Investment Fund	0.36%	$0.08	4.98%
LCRIX	Leuthold Core Investment Fund Class Institutional	0.36%	$0.08	4.98%
UHAL	U-Haul Holding Company	0.36%	$0.18	17.87%
BOX	Box, Inc.	0.35%	$0.10	6.61%
HCC	Warrior Met Coal, Inc.	0.35%	$0.31	47.04%
MCK	McKesson Corporation	0.35%	$2.91	8.98%
CSWI	CSW Industrials, Inc.	0.34%	$1.02	11.93%
MOG-A	Moog Inc.	0.34%	$0.85	11.59%
SRBK	SR Bancorp, Inc. Common stock	0.34%	$0.05	9.61%
VHAQ-UN	Viveon Health Acquisition Corp.	0.34%	$0.04	17.38%
WWD	Woodward, Inc.	0.34%	$1.05	14.70%
AGX	Argan, Inc.	0.33%	$1.08	12.72%
PJT	PJT Partners Inc.	0.33%	$0.56	13.70%
REGN	Regeneron Pharmaceuticals, Inc.	0.33%	$2.59	6.06%
LPLA	LPL Financial Holdings Inc.	0.32%	$1.16	11.15%
META	Meta Platforms, Inc.	0.31%	$2.04	8.98%
ESAB	ESAB Corporation	0.30%	$0.34	8.52%
POWL	Powell Industries, Inc.	0.30%	$1.05	7.31%
VC	Visteon Corporation	0.30%	$0.29	2.59%
WST	West Pharmaceutical Services, Inc.	0.30%	$0.83	12.34%
CASH	Pathward Financial, Inc.	0.29%	$0.21	2.52%
NGS	Natural Gas Services Group, Inc.	0.29%	$0.10	6.71%
PLUS	ePlus inc.	0.29%	$0.25	5.41%
RVTY	Revvity, Inc.	0.29%	$0.28	14.01%
TMO	Thermo Fisher Scientific Inc.	0.28%	$1.65	9.48%
MRVL	Marvell Technology, Inc.	0.27%	$0.24	8.33%
VNT	Vontier Corporation	0.27%	$0.10	3.64%
DBRG	DigitalBridge Group, Inc.	0.26%	$0.04	9.84%
FOUR	Shift4 Payments, Inc.	0.26%	$0.16	7.44%
GOOG	Alphabet Inc.	0.26%	$0.82	8.01%
TPB	Turning Point Brands, Inc.	0.26%	$0.29	10.22%
USB-PA	U.S. Bancorp PERP PFD SER A	0.26%	$2.02	43.68%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shiyan Taixiang Industry Co.,Ltd. (301192.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener