DDM Analysis: 603987.SS

Valuation Snapshot

Stable Growth	$25.42 - $111.00	$60.98
Multi-Stage	$13.67 - $14.96	$14.30
Blended Fair Value	$37.64
Current Price	$9.02
Upside	317.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.26%	14.96%	0.22	0.28	0.31	0.06	0.20	0.15	0.11	0.08	0.36	0.08
YoY Growth	-	-	-23.48%	-9.28%	450.17%	-71.76%	31.64%	39.21%	41.35%	-78.45%	375.42%	40.92%
Dividend Yield	-	-	2.94%	3.68%	1.99%	0.29%	0.98%	1.39%	1.38%	0.90%	2.65%	1.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	243.83
(-) Cash Dividends Paid (M)	83.72
(=) Cash Retained (M)	160.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	48.77	30.48	18.29
Cash Retained (M)	160.10	160.10	160.10
(-) Cash Required (M)	-48.77	-30.48	-18.29
(=) Excess Retained (M)	111.34	129.63	141.82
(/) Shares Outstanding (M)	435.86	435.86	435.86
(=) Excess Retained per Share	0.26	0.30	0.33
LTM Dividend per Share	0.19	0.19	0.19
(+) Excess Retained per Share	0.26	0.30	0.33
(=) Adjusted Dividend	0.45	0.49	0.52
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.26%	6.26%	7.26%
Fair Value	$25.42	$60.98	$111.00
Upside / Downside	181.85%	576.09%	1,130.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	243.83	259.09	275.30	292.53	310.83	330.29	340.20
Payout Ratio	34.34%	45.47%	56.60%	67.73%	78.87%	90.00%	92.50%
Projected Dividends (M)	83.72	117.81	155.83	198.14	245.15	297.26	314.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.26%	6.26%	7.26%
Year 1 PV (M)	108.95	109.98	111.02
Year 2 PV (M)	133.28	135.82	138.39
Year 3 PV (M)	156.73	161.24	165.84
Year 4 PV (M)	179.33	186.25	193.36
Year 5 PV (M)	201.11	210.85	220.95
PV of Terminal Value (M)	5,178.64	5,429.35	5,689.69
Equity Value (M)	5,958.04	6,233.49	6,519.24
Shares Outstanding (M)	435.86	435.86	435.86
Fair Value	$13.67	$14.30	$14.96
Upside / Downside	51.55%	58.55%	65.82%

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

Shanghai Kindly Enterprise Development Group Co.,LTD. (603987.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener