DDM Analysis: 301129.SZ

Valuation Snapshot

Stable Growth	$3.85 - $5.60	$4.70
Multi-Stage	$5.34 - $5.86	$5.59
Blended Fair Value	$5.14
Current Price	$28.10
Upside	-81.69%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	1.33%	0.00%	0.17	0.45	0.38	0.00	0.01	0.16	0.03	0.02	0.00	0.00
YoY Growth	-	-	-62.03%	16.52%	0.00%	-100.00%	-96.49%	488.74%	17.08%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.81%	2.31%	0.86%	0.00%	0.02%	0.44%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	69.32
(-) Cash Dividends Paid (M)	10.13
(=) Cash Retained (M)	59.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.86	8.66	5.20
Cash Retained (M)	59.19	59.19	59.19
(-) Cash Required (M)	-13.86	-8.66	-5.20
(=) Excess Retained (M)	45.33	50.53	53.99
(/) Shares Outstanding (M)	134.71	134.71	134.71
(=) Excess Retained per Share	0.34	0.38	0.40
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.34	0.38	0.40
(=) Adjusted Dividend	0.41	0.45	0.48
WACC / Discount Rate	9.95%	9.95%	9.95%
Growth Rate	-0.67%	0.33%	1.33%
Fair Value	$3.85	$4.70	$5.60
Upside / Downside	-86.29%	-83.28%	-80.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	69.32	69.55	69.78	70.01	70.25	70.48	72.59
Payout Ratio	14.61%	29.69%	44.76%	59.84%	74.92%	90.00%	92.50%
Projected Dividends (M)	10.13	20.65	31.24	41.90	52.63	63.43	67.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.95%	9.95%	9.95%
Growth Rate	-0.67%	0.33%	1.33%
Year 1 PV (M)	18.59	18.78	18.97
Year 2 PV (M)	25.33	25.84	26.36
Year 3 PV (M)	30.59	31.52	32.47
Year 4 PV (M)	34.60	36.01	37.47
Year 5 PV (M)	37.55	39.48	41.49
PV of Terminal Value (M)	572.13	601.52	632.10
Equity Value (M)	718.79	753.15	788.85
Shares Outstanding (M)	134.71	134.71	134.71
Fair Value	$5.34	$5.59	$5.86
Upside / Downside	-81.01%	-80.10%	-79.16%

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

Runa Smart Equipment Co., Ltd. (301129.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener