DDM Analysis: 688681.SS

Valuation Snapshot

Stable Growth	$81.91 - $96.51	$90.44
Multi-Stage	$54.68 - $60.03	$57.31
Blended Fair Value	$73.87
Current Price	$17.16
Upside	330.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.52%	2.08%	0.15	0.11	0.12	0.10	0.11	0.11	0.11	0.11	0.11	0.11
YoY Growth	-	-	43.47%	-11.94%	24.14%	-9.85%	1.63%	-2.48%	4.68%	-0.20%	-4.98%	-11.71%
Dividend Yield	-	-	1.26%	0.96%	0.77%	0.61%	0.44%	0.44%	0.45%	0.00%	0.43%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50.34
(-) Cash Dividends Paid (M)	15.74
(=) Cash Retained (M)	34.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.07	6.29	3.78
Cash Retained (M)	34.60	34.60	34.60
(-) Cash Required (M)	-10.07	-6.29	-3.78
(=) Excess Retained (M)	24.53	28.30	30.82
(/) Shares Outstanding (M)	103.32	103.32	103.32
(=) Excess Retained per Share	0.24	0.27	0.30
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.24	0.27	0.30
(=) Adjusted Dividend	0.39	0.43	0.45
WACC / Discount Rate	2.37%	2.37%	2.37%
Growth Rate	5.08%	6.08%	7.08%
Fair Value	$81.91	$90.44	$96.51
Upside / Downside	377.34%	427.05%	462.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50.34	53.40	56.65	60.09	63.75	67.63	69.65
Payout Ratio	31.27%	43.02%	54.76%	66.51%	78.25%	90.00%	92.50%
Projected Dividends (M)	15.74	22.97	31.02	39.97	49.89	60.86	64.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.37%	2.37%	2.37%
Growth Rate	5.08%	6.08%	7.08%
Year 1 PV (M)	22.23	22.44	22.65
Year 2 PV (M)	29.05	29.60	30.16
Year 3 PV (M)	36.22	37.26	38.32
Year 4 PV (M)	43.74	45.43	47.17
Year 5 PV (M)	51.64	54.15	56.75
PV of Terminal Value (M)	5,467.11	5,732.24	6,007.56
Equity Value (M)	5,649.99	5,921.12	6,202.62
Shares Outstanding (M)	103.32	103.32	103.32
Fair Value	$54.68	$57.31	$60.03
Upside / Downside	218.67%	233.96%	249.83%

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 Kehui Power Automation Co.,Ltd. (688681.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener