DDM Analysis: 002510.SZ

Valuation Snapshot

Stable Growth	$0.80 - $1.44	$1.07
Multi-Stage	$1.00 - $1.09	$1.04
Blended Fair Value	$1.06
Current Price	$7.40
Upside	-85.72%
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	-7.48%	4.28%	0.07	0.04	0.02	0.03	0.07	0.11	0.08	0.05	0.06	0.06
YoY Growth	-	-	108.34%	71.91%	-22.75%	-63.49%	-32.90%	43.59%	41.80%	-6.10%	3.44%	13.50%
Dividend Yield	-	-	1.39%	0.80%	0.54%	0.72%	1.84%	2.20%	1.52%	0.92%	0.94%	0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	56.92
(-) Cash Dividends Paid (M)	35.52
(=) Cash Retained (M)	21.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11.38	7.11	4.27
Cash Retained (M)	21.40	21.40	21.40
(-) Cash Required (M)	-11.38	-7.11	-4.27
(=) Excess Retained (M)	10.02	14.29	17.13
(/) Shares Outstanding (M)	999.55	999.55	999.55
(=) Excess Retained per Share	0.01	0.01	0.02
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.01	0.01	0.02
(=) Adjusted Dividend	0.05	0.05	0.05
WACC / Discount Rate	8.09%	8.09%	8.09%
Growth Rate	2.28%	3.28%	4.28%
Fair Value	$0.80	$1.07	$1.44
Upside / Downside	-89.16%	-85.54%	-80.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	56.92	58.79	60.72	62.71	64.77	66.90	68.91
Payout Ratio	62.40%	67.92%	73.44%	78.96%	84.48%	90.00%	92.50%
Projected Dividends (M)	35.52	39.93	44.59	49.52	54.72	60.21	63.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.09%	8.09%	8.09%
Growth Rate	2.28%	3.28%	4.28%
Year 1 PV (M)	36.58	36.94	37.30
Year 2 PV (M)	37.43	38.16	38.91
Year 3 PV (M)	38.08	39.21	40.36
Year 4 PV (M)	38.55	40.08	41.66
Year 5 PV (M)	38.86	40.80	42.81
PV of Terminal Value (M)	807.78	848.04	889.90
Equity Value (M)	997.28	1,043.23	1,090.93
Shares Outstanding (M)	999.55	999.55	999.55
Fair Value	$1.00	$1.04	$1.09
Upside / Downside	-86.52%	-85.90%	-85.25%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tianjin Motor Dies Co.,Ltd. (002510.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener