DDM Analysis: 603289.SS

Valuation Snapshot

Stable Growth	$59.45 - $70.04	$65.64
Multi-Stage	$40.59 - $44.54	$42.52
Blended Fair Value	$54.08
Current Price	$10.92
Upside	395.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.46%	10.72%	0.16	0.16	0.20	0.20	0.18	0.18	0.09	0.05	0.03	0.03
YoY Growth	-	-	0.13%	-20.87%	0.56%	10.84%	0.00%	101.21%	97.07%	48.89%	1.06%	-47.45%
Dividend Yield	-	-	1.81%	1.73%	1.84%	1.98%	2.31%	2.34%	0.74%	0.35%	0.35%	0.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	104.60
(-) Cash Dividends Paid (M)	46.83
(=) Cash Retained (M)	57.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20.92	13.07	7.84
Cash Retained (M)	57.76	57.76	57.76
(-) Cash Required (M)	-20.92	-13.07	-7.84
(=) Excess Retained (M)	36.84	44.69	49.92
(/) Shares Outstanding (M)	296.72	296.72	296.72
(=) Excess Retained per Share	0.12	0.15	0.17
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.12	0.15	0.17
(=) Adjusted Dividend	0.28	0.31	0.33
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	5.40%	6.40%	7.40%
Fair Value	$59.45	$65.64	$70.04
Upside / Downside	444.38%	501.06%	541.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	104.60	111.29	118.41	125.99	134.05	142.63	146.90
Payout Ratio	44.78%	53.82%	62.87%	71.91%	80.96%	90.00%	92.50%
Projected Dividends (M)	46.83	59.90	74.44	90.60	108.52	128.36	135.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	5.40%	6.40%	7.40%
Year 1 PV (M)	58.06	58.61	59.16
Year 2 PV (M)	69.94	71.27	72.62
Year 3 PV (M)	82.50	84.87	87.29
Year 4 PV (M)	95.79	99.48	103.27
Year 5 PV (M)	109.83	115.14	120.65
PV of Terminal Value (M)	11,626.37	12,188.48	12,772.12
Equity Value (M)	12,042.49	12,617.84	13,215.10
Shares Outstanding (M)	296.72	296.72	296.72
Fair Value	$40.59	$42.52	$44.54
Upside / Downside	271.66%	289.42%	307.85%

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

Zhejiang Tederic Machinery Co., Ltd. (603289.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener