DDM Analysis: 600051.SS

Valuation Snapshot

Stable Growth	$1.02 - $1.34	$1.19
Multi-Stage	$3.41 - $3.79	$3.59
Blended Fair Value	$2.39
Current Price	$7.15
Upside	-66.56%
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	-1.16%	-10.85%	0.21	0.26	0.19	0.25	0.23	0.22	0.29	0.40	0.53	0.51
YoY Growth	-	-	-17.55%	34.46%	-22.94%	8.39%	1.89%	-22.69%	-27.45%	-25.35%	5.33%	-23.82%
Dividend Yield	-	-	3.15%	4.17%	2.54%	3.05%	2.74%	3.43%	4.02%	4.08%	4.42%	4.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	93.22
(-) Cash Dividends Paid (M)	51.35
(=) Cash Retained (M)	41.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18.64	11.65	6.99
Cash Retained (M)	41.87	41.87	41.87
(-) Cash Required (M)	-18.64	-11.65	-6.99
(=) Excess Retained (M)	23.23	30.22	34.88
(/) Shares Outstanding (M)	329.92	329.92	329.92
(=) Excess Retained per Share	0.07	0.09	0.11
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.07	0.09	0.11
(=) Adjusted Dividend	0.23	0.25	0.26
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	-12.85%	-11.85%	-10.85%
Fair Value	$1.02	$1.19	$1.34
Upside / Downside	-85.77%	-83.39%	-81.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	93.22	82.17	72.43	63.85	56.28	49.61	51.10
Payout Ratio	55.08%	62.06%	69.05%	76.03%	83.02%	90.00%	92.50%
Projected Dividends (M)	51.35	51.00	50.01	48.54	46.72	44.65	47.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	-12.85%	-11.85%	-10.85%
Year 1 PV (M)	47.34	47.89	48.43
Year 2 PV (M)	43.10	44.09	45.10
Year 3 PV (M)	38.83	40.18	41.57
Year 4 PV (M)	34.69	36.31	37.99
Year 5 PV (M)	30.78	32.58	34.47
PV of Terminal Value (M)	930.32	984.94	1,042.09
Equity Value (M)	1,125.06	1,186.00	1,249.65
Shares Outstanding (M)	329.92	329.92	329.92
Fair Value	$3.41	$3.59	$3.79
Upside / Downside	-52.31%	-49.72%	-47.03%

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

Ningbo United Group Co.,Ltd. (600051.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener