DDM Analysis: 300222.SZ

Valuation Snapshot

Stable Growth	$1.03 - $1.49	$1.25
Multi-Stage	$1.64 - $1.81	$1.72
Blended Fair Value	$1.49
Current Price	$13.56
Upside	-89.04%
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	-38.46%	-5.77%	0.02	0.02	0.03	0.05	0.06	0.17	0.13	0.06	0.05	0.02
YoY Growth	-	-	-34.01%	-34.44%	-25.45%	-15.13%	-67.76%	33.70%	128.66%	3.54%	221.58%	-38.56%
Dividend Yield	-	-	0.15%	0.35%	0.44%	0.62%	0.73%	2.26%	1.69%	0.74%	0.71%	0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	111.37
(-) Cash Dividends Paid (M)	6.69
(=) Cash Retained (M)	104.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22.27	13.92	8.35
Cash Retained (M)	104.68	104.68	104.68
(-) Cash Required (M)	-22.27	-13.92	-8.35
(=) Excess Retained (M)	82.40	90.76	96.32
(/) Shares Outstanding (M)	778.75	778.75	778.75
(=) Excess Retained per Share	0.11	0.12	0.12
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.11	0.12	0.12
(=) Adjusted Dividend	0.11	0.13	0.13
WACC / Discount Rate	8.90%	8.90%	8.90%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1.03	$1.25	$1.49
Upside / Downside	-92.42%	-90.77%	-89.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	111.37	110.26	109.15	108.06	106.98	105.91	109.09
Payout Ratio	6.01%	22.81%	39.61%	56.40%	73.20%	90.00%	92.50%
Projected Dividends (M)	6.69	25.15	43.23	60.95	78.31	95.32	100.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.90%	8.90%	8.90%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	22.86	23.09	23.32
Year 2 PV (M)	35.72	36.45	37.19
Year 3 PV (M)	45.78	47.19	48.64
Year 4 PV (M)	53.46	55.68	57.96
Year 5 PV (M)	59.15	62.23	65.44
PV of Terminal Value (M)	1,061.11	1,116.36	1,173.89
Equity Value (M)	1,278.08	1,341.01	1,406.45
Shares Outstanding (M)	778.75	778.75	778.75
Fair Value	$1.64	$1.72	$1.81
Upside / Downside	-87.90%	-87.30%	-86.68%

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

CSG Smart Science&Technology Co.,Ltd. (300222.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener