DDM Analysis: 002879.SZ

Valuation Snapshot

Stable Growth	$45.13 - $53.18	$49.83
Multi-Stage	$31.28 - $34.31	$32.76
Blended Fair Value	$41.30
Current Price	$17.79
Upside	132.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.39%	14.30%	0.24	0.15	0.21	0.21	0.19	0.20	0.11	0.07	0.11	0.06
YoY Growth	-	-	65.31%	-30.38%	0.66%	9.52%	-2.30%	86.67%	60.80%	-41.00%	101.77%	-14.08%
Dividend Yield	-	-	1.47%	1.05%	1.30%	1.34%	1.30%	1.21%	0.59%	0.28%	0.60%	0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	52.51
(-) Cash Dividends Paid (M)	38.76
(=) Cash Retained (M)	13.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.50	6.56	3.94
Cash Retained (M)	13.75	13.75	13.75
(-) Cash Required (M)	-10.50	-6.56	-3.94
(=) Excess Retained (M)	3.25	7.19	9.81
(/) Shares Outstanding (M)	196.39	196.39	196.39
(=) Excess Retained per Share	0.02	0.04	0.05
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.02	0.04	0.05
(=) Adjusted Dividend	0.21	0.23	0.25
WACC / Discount Rate	2.08%	2.08%	2.08%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$45.13	$49.83	$53.18
Upside / Downside	153.70%	180.12%	198.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	52.51	55.92	59.56	63.43	67.55	71.94	74.10
Payout Ratio	73.81%	77.05%	80.29%	83.52%	86.76%	90.00%	92.50%
Projected Dividends (M)	38.76	43.09	47.82	52.98	58.61	64.75	68.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.08%	2.08%	2.08%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	41.81	42.21	42.61
Year 2 PV (M)	45.03	45.89	46.76
Year 3 PV (M)	48.42	49.81	51.22
Year 4 PV (M)	51.98	53.98	56.03
Year 5 PV (M)	55.73	58.42	61.21
PV of Terminal Value (M)	5,899.24	6,184.17	6,480.01
Equity Value (M)	6,142.21	6,434.48	6,737.85
Shares Outstanding (M)	196.39	196.39	196.39
Fair Value	$31.28	$32.76	$34.31
Upside / Downside	75.80%	84.17%	92.85%

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

Chang Lan Electric Technology Co.,Ltd. (002879.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener