DDM Analysis: 002722.SZ

Valuation Snapshot

Stable Growth	$14.51 - $35.11	$21.55
Multi-Stage	$9.96 - $10.89	$10.42
Blended Fair Value	$15.99
Current Price	$16.15
Upside	-1.02%
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	-8.77%	15.42%	0.21	0.15	0.24	0.22	0.34	0.34	0.24	0.22	0.15	0.08
YoY Growth	-	-	43.06%	-37.46%	5.93%	-33.93%	0.93%	41.95%	6.48%	53.09%	71.09%	67.63%
Dividend Yield	-	-	1.44%	1.13%	1.59%	1.47%	3.36%	2.73%	1.20%	1.05%	0.36%	0.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	141.89
(-) Cash Dividends Paid (M)	5.34
(=) Cash Retained (M)	136.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28.38	17.74	10.64
Cash Retained (M)	136.55	136.55	136.55
(-) Cash Required (M)	-28.38	-17.74	-10.64
(=) Excess Retained (M)	108.17	118.82	125.91
(/) Shares Outstanding (M)	211.65	211.65	211.65
(=) Excess Retained per Share	0.51	0.56	0.59
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.51	0.56	0.59
(=) Adjusted Dividend	0.54	0.59	0.62
WACC / Discount Rate	9.40%	9.40%	9.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$14.51	$21.55	$35.11
Upside / Downside	-10.13%	33.46%	117.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	141.89	151.12	160.94	171.40	182.54	194.40	200.24
Payout Ratio	3.76%	21.01%	38.26%	55.51%	72.75%	90.00%	92.50%
Projected Dividends (M)	5.34	31.75	61.57	95.14	132.80	174.96	185.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.40%	9.40%	9.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	28.75	29.02	29.30
Year 2 PV (M)	50.49	51.45	52.42
Year 3 PV (M)	70.63	72.66	74.73
Year 4 PV (M)	89.28	92.72	96.25
Year 5 PV (M)	106.51	111.66	117.00
PV of Terminal Value (M)	1,762.25	1,847.37	1,935.75
Equity Value (M)	2,107.92	2,204.88	2,305.44
Shares Outstanding (M)	211.65	211.65	211.65
Fair Value	$9.96	$10.42	$10.89
Upside / Downside	-38.33%	-35.50%	-32.55%

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

Wuchan Zhongda Geron Co.,Ltd. (002722.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener