DDM Analysis: 603332.SS

Valuation Snapshot

Stable Growth	$3.50 - $6.48	$4.72
Multi-Stage	$18.85 - $20.83	$19.82
Blended Fair Value	$12.27
Current Price	$12.90
Upside	-4.87%
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	-17.23%	-0.61%	0.15	0.08	0.16	0.08	0.33	0.38	0.00	0.15	0.45	0.27
YoY Growth	-	-	94.27%	-53.33%	100.00%	-75.00%	-14.29%	8,266.97%	-97.02%	-66.06%	65.25%	73.40%
Dividend Yield	-	-	1.54%	0.89%	1.91%	0.66%	3.34%	2.97%	0.02%	0.99%	2.93%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54.21
(-) Cash Dividends Paid (M)	47.44
(=) Cash Retained (M)	6.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.84	6.78	4.07
Cash Retained (M)	6.77	6.77	6.77
(-) Cash Required (M)	-10.84	-6.78	-4.07
(=) Excess Retained (M)	-4.08	-0.01	2.70
(/) Shares Outstanding (M)	218.84	218.84	218.84
(=) Excess Retained per Share	-0.02	0.00	0.01
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	-0.02	0.00	0.01
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	-2.61%	-1.61%	-0.61%
Fair Value	$3.50	$4.72	$6.48
Upside / Downside	-72.88%	-63.39%	-49.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54.21	53.33	52.48	51.63	50.80	49.98	51.48
Payout Ratio	87.52%	88.01%	88.51%	89.01%	89.50%	90.00%	92.50%
Projected Dividends (M)	47.44	46.94	46.45	45.96	45.47	44.98	47.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	-2.61%	-1.61%	-0.61%
Year 1 PV (M)	45.15	45.62	46.08
Year 2 PV (M)	42.97	43.86	44.76
Year 3 PV (M)	40.90	42.17	43.47
Year 4 PV (M)	38.92	40.55	42.22
Year 5 PV (M)	37.04	38.98	41.00
PV of Terminal Value (M)	3,921.16	4,126.65	4,340.66
Equity Value (M)	4,126.15	4,337.82	4,558.19
Shares Outstanding (M)	218.84	218.84	218.84
Fair Value	$18.85	$19.82	$20.83
Upside / Downside	46.16%	53.66%	61.47%

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

Suzhou Longjie Special Fiber Co., Ltd. (603332.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener