DDM Analysis: 600382.SS

Valuation Snapshot

Stable Growth	$2.35 - $3.37	$2.85
Multi-Stage	$3.39 - $3.73	$3.56
Blended Fair Value	$3.20
Current Price	$6.05
Upside	-47.05%
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	0.40%	23.54%	0.13	0.24	1.12	0.20	0.06	0.13	0.12	0.07	0.05	0.02
YoY Growth	-	-	-44.29%	-78.57%	465.92%	245.08%	-56.24%	12.90%	77.00%	30.40%	112.43%	46.62%
Dividend Yield	-	-	2.95%	5.67%	24.71%	3.52%	1.03%	2.79%	1.92%	0.90%	0.54%	0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	216.78
(-) Cash Dividends Paid (M)	3.18
(=) Cash Retained (M)	213.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	43.36	27.10	16.26
Cash Retained (M)	213.60	213.60	213.60
(-) Cash Required (M)	-43.36	-27.10	-16.26
(=) Excess Retained (M)	170.25	186.51	197.35
(/) Shares Outstanding (M)	636.54	636.54	636.54
(=) Excess Retained per Share	0.27	0.29	0.31
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	0.27	0.29	0.31
(=) Adjusted Dividend	0.27	0.30	0.32
WACC / Discount Rate	9.79%	9.79%	9.79%
Growth Rate	-1.60%	-0.60%	0.40%
Fair Value	$2.35	$2.85	$3.37
Upside / Downside	-61.11%	-52.90%	-44.35%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	216.78	215.48	214.18	212.90	211.61	210.34	216.65
Payout Ratio	1.47%	19.17%	36.88%	54.59%	72.29%	90.00%	92.50%
Projected Dividends (M)	3.18	41.31	78.99	116.21	152.98	189.31	200.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.79%	9.79%	9.79%
Growth Rate	-1.60%	-0.60%	0.40%
Year 1 PV (M)	37.25	37.63	38.01
Year 2 PV (M)	64.22	65.53	66.85
Year 3 PV (M)	85.18	87.81	90.48
Year 4 PV (M)	101.11	105.28	109.58
Year 5 PV (M)	112.81	118.66	124.75
PV of Terminal Value (M)	1,758.10	1,849.27	1,944.18
Equity Value (M)	2,158.67	2,264.18	2,373.86
Shares Outstanding (M)	636.54	636.54	636.54
Fair Value	$3.39	$3.56	$3.73
Upside / Downside	-43.95%	-41.21%	-38.36%

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

Guangdong Mingzhu Group Co.,Ltd (600382.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener