DDM Analysis: 300690.SZ

Valuation Snapshot

Stable Growth	$8.71 - $13.11	$10.79
Multi-Stage	$11.22 - $12.30	$11.75
Blended Fair Value	$11.27
Current Price	$38.88
Upside	-71.01%
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	-6.68%	7.35%	0.21	0.15	0.30	0.67	0.47	0.30	0.45	0.30	0.22	0.11
YoY Growth	-	-	38.74%	-49.36%	-54.75%	43.13%	55.53%	-33.53%	51.10%	32.84%	99.84%	7.69%
Dividend Yield	-	-	0.98%	0.67%	1.75%	3.36%	1.62%	1.98%	2.54%	1.34%	1.17%	0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	166.32
(-) Cash Dividends Paid (M)	35.33
(=) Cash Retained (M)	130.99

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.26	20.79	12.47
Cash Retained (M)	130.99	130.99	130.99
(-) Cash Required (M)	-33.26	-20.79	-12.47
(=) Excess Retained (M)	97.73	110.20	118.52
(/) Shares Outstanding (M)	166.41	166.41	166.41
(=) Excess Retained per Share	0.59	0.66	0.71
LTM Dividend per Share	0.21	0.21	0.21
(+) Excess Retained per Share	0.59	0.66	0.71
(=) Adjusted Dividend	0.80	0.87	0.92
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	0.66%	1.66%	2.66%
Fair Value	$8.71	$10.79	$13.11
Upside / Downside	-77.60%	-72.25%	-66.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	166.32	169.08	171.89	174.74	177.64	180.59	186.00
Payout Ratio	21.24%	34.99%	48.75%	62.50%	76.25%	90.00%	92.50%
Projected Dividends (M)	35.33	59.17	83.79	109.21	135.45	162.53	172.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	0.66%	1.66%	2.66%
Year 1 PV (M)	53.31	53.84	54.37
Year 2 PV (M)	68.02	69.37	70.75
Year 3 PV (M)	79.87	82.28	84.73
Year 4 PV (M)	89.25	92.85	96.56
Year 5 PV (M)	96.49	101.38	106.47
PV of Terminal Value (M)	1,480.69	1,555.71	1,633.75
Equity Value (M)	1,867.63	1,955.44	2,046.62
Shares Outstanding (M)	166.41	166.41	166.41
Fair Value	$11.22	$11.75	$12.30
Upside / Downside	-71.13%	-69.78%	-68.37%

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

Shandong Shuangyi Technology Co., Ltd. (300690.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener