DDM Analysis: 603711.SS

Valuation Snapshot

Stable Growth	$4.56 - $7.63	$5.91
Multi-Stage	$4.92 - $5.40	$5.16
Blended Fair Value	$5.53
Current Price	$13.04
Upside	-57.57%
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	7.98%	52.12%	0.40	0.20	0.23	0.44	0.31	0.27	0.11	0.27	0.01	0.00
YoY Growth	-	-	94.31%	-11.84%	-47.21%	39.01%	16.75%	154.72%	-60.16%	3,442.26%	0.00%	-100.00%
Dividend Yield	-	-	2.91%	1.21%	1.20%	3.34%	1.49%	0.96%	0.33%	1.23%	0.04%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	146.25
(-) Cash Dividends Paid (M)	9.60
(=) Cash Retained (M)	136.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	29.25	18.28	10.97
Cash Retained (M)	136.65	136.65	136.65
(-) Cash Required (M)	-29.25	-18.28	-10.97
(=) Excess Retained (M)	107.40	118.37	125.68
(/) Shares Outstanding (M)	388.95	388.95	388.95
(=) Excess Retained per Share	0.28	0.30	0.32
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.28	0.30	0.32
(=) Adjusted Dividend	0.30	0.33	0.35
WACC / Discount Rate	9.39%	9.39%	9.39%
Growth Rate	2.62%	3.62%	4.62%
Fair Value	$4.56	$5.91	$7.63
Upside / Downside	-65.03%	-54.68%	-41.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	146.25	151.54	157.03	162.71	168.60	174.70	179.94
Payout Ratio	6.57%	23.25%	39.94%	56.63%	73.31%	90.00%	92.50%
Projected Dividends (M)	9.60	35.24	62.72	92.14	123.60	157.23	166.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.39%	9.39%	9.39%
Growth Rate	2.62%	3.62%	4.62%
Year 1 PV (M)	31.90	32.22	32.53
Year 2 PV (M)	51.41	52.42	53.43
Year 3 PV (M)	68.38	70.39	72.45
Year 4 PV (M)	83.05	86.33	89.71
Year 5 PV (M)	95.64	100.39	105.33
PV of Terminal Value (M)	1,585.20	1,663.96	1,745.81
Equity Value (M)	1,915.57	2,005.70	2,099.27
Shares Outstanding (M)	388.95	388.95	388.95
Fair Value	$4.92	$5.16	$5.40
Upside / Downside	-62.23%	-60.45%	-58.61%

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

XIANGPIAOPIAO Food Co.,Ltd (603711.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener