DDM Analysis: 300473.SZ

Valuation Snapshot

Stable Growth	$5.39 - $8.25	$6.72
Multi-Stage	$6.73 - $7.37	$7.04
Blended Fair Value	$6.88
Current Price	$31.26
Upside	-77.98%
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	-7.63%	5.62%	0.46	0.31	0.48	0.54	0.49	0.69	1.06	0.70	0.66	0.25
YoY Growth	-	-	48.81%	-35.02%	-11.82%	9.75%	-28.16%	-34.95%	51.16%	5.63%	169.12%	-8.12%
Dividend Yield	-	-	1.63%	1.85%	2.67%	2.94%	2.92%	2.94%	2.74%	1.74%	1.06%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87.51
(-) Cash Dividends Paid (M)	22.76
(=) Cash Retained (M)	64.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.50	10.94	6.56
Cash Retained (M)	64.75	64.75	64.75
(-) Cash Required (M)	-17.50	-10.94	-6.56
(=) Excess Retained (M)	47.25	53.82	58.19
(/) Shares Outstanding (M)	150.95	150.95	150.95
(=) Excess Retained per Share	0.31	0.36	0.39
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.31	0.36	0.39
(=) Adjusted Dividend	0.46	0.51	0.54
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	1.17%	2.17%	3.17%
Fair Value	$5.39	$6.72	$8.25
Upside / Downside	-82.77%	-78.49%	-73.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87.51	89.41	91.35	93.34	95.37	97.44	100.36
Payout Ratio	26.00%	38.80%	51.60%	64.40%	77.20%	90.00%	92.50%
Projected Dividends (M)	22.76	34.70	47.14	60.11	73.62	87.69	92.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	1.17%	2.17%	3.17%
Year 1 PV (M)	31.27	31.58	31.88
Year 2 PV (M)	38.28	39.04	39.81
Year 3 PV (M)	43.99	45.31	46.65
Year 4 PV (M)	48.55	50.50	52.51
Year 5 PV (M)	52.12	54.75	57.48
PV of Terminal Value (M)	801.78	842.19	884.22
Equity Value (M)	1,015.99	1,063.37	1,112.56
Shares Outstanding (M)	150.95	150.95	150.95
Fair Value	$6.73	$7.04	$7.37
Upside / Downside	-78.47%	-77.46%	-76.42%

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

Fuxin Dare Automotive Parts Co., Ltd. (300473.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener