DDM Analysis: 600629.SS

Valuation Snapshot

Stable Growth	$48.83 - $57.58	$53.94
Multi-Stage	$30.45 - $33.55	$31.97
Blended Fair Value	$42.95
Current Price	$28.69
Upside	49.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.11%	-1.88%	0.15	0.03	0.12	0.05	0.13	0.12	0.10	0.02	0.01	0.01
YoY Growth	-	-	432.80%	-76.69%	124.92%	-58.32%	0.11%	23.41%	312.38%	165.18%	47.91%	-96.44%
Dividend Yield	-	-	1.85%	0.51%	2.25%	0.76%	2.49%	2.33%	1.29%	0.28%	0.08%	0.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	297.86
(-) Cash Dividends Paid (M)	124.00
(=) Cash Retained (M)	173.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	59.57	37.23	22.34
Cash Retained (M)	173.86	173.86	173.86
(-) Cash Required (M)	-59.57	-37.23	-22.34
(=) Excess Retained (M)	114.29	136.63	151.52
(/) Shares Outstanding (M)	986.72	986.72	986.72
(=) Excess Retained per Share	0.12	0.14	0.15
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.12	0.14	0.15
(=) Adjusted Dividend	0.24	0.26	0.28
WACC / Discount Rate	0.68%	0.68%	0.68%
Growth Rate	1.11%	2.11%	3.11%
Fair Value	$48.83	$53.94	$57.58
Upside / Downside	70.21%	88.01%	100.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	297.86	304.14	310.54	317.08	323.76	330.58	340.50
Payout Ratio	41.63%	51.30%	60.98%	70.65%	80.33%	90.00%	92.50%
Projected Dividends (M)	124.00	156.03	189.36	224.03	260.07	297.53	314.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.68%	0.68%	0.68%
Growth Rate	1.11%	2.11%	3.11%
Year 1 PV (M)	153.46	154.98	156.49
Year 2 PV (M)	183.16	186.80	190.48
Year 3 PV (M)	213.11	219.50	226.01
Year 4 PV (M)	243.31	253.08	263.14
Year 5 PV (M)	273.76	287.57	301.93
PV of Terminal Value (M)	28,980.27	30,442.05	31,962.24
Equity Value (M)	30,047.06	31,543.97	33,100.29
Shares Outstanding (M)	986.72	986.72	986.72
Fair Value	$30.45	$31.97	$33.55
Upside / Downside	6.14%	11.43%	16.92%

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

Arcplus Group PLC (600629.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener