DDM Analysis: 688551.SS

Valuation Snapshot

Stable Growth	$80.37 - $107.53	$100.70
Multi-Stage	$56.13 - $62.00	$59.01
Blended Fair Value	$79.86
Current Price	$43.80
Upside	82.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	44.51%	0.00%	0.61	0.36	0.22	0.19	0.12	0.10	0.11	0.04	0.00	0.00
YoY Growth	-	-	67.70%	65.90%	14.77%	56.86%	25.84%	-11.69%	154.95%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.20%	0.67%	0.38%	0.41%	0.46%	0.19%	0.22%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49.00
(-) Cash Dividends Paid (M)	33.76
(=) Cash Retained (M)	15.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.80	6.13	3.68
Cash Retained (M)	15.24	15.24	15.24
(-) Cash Required (M)	-9.80	-6.13	-3.68
(=) Excess Retained (M)	5.44	9.11	11.56
(/) Shares Outstanding (M)	84.31	84.31	84.31
(=) Excess Retained per Share	0.06	0.11	0.14
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.06	0.11	0.14
(=) Adjusted Dividend	0.47	0.51	0.54
WACC / Discount Rate	-1.43%	-1.43%	-1.43%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$80.37	$100.70	$107.53
Upside / Downside	83.49%	129.92%	145.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49.00	48.51	48.03	47.55	47.07	46.60	48.00
Payout Ratio	68.90%	73.12%	77.34%	81.56%	85.78%	90.00%	92.50%
Projected Dividends (M)	33.76	35.47	37.15	38.78	40.38	41.94	44.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.43%	-1.43%	-1.43%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	35.63	35.99	36.35
Year 2 PV (M)	37.47	38.23	39.01
Year 3 PV (M)	39.28	40.50	41.74
Year 4 PV (M)	41.08	42.78	44.53
Year 5 PV (M)	42.85	45.08	47.40
PV of Terminal Value (M)	4,536.10	4,772.31	5,018.25
Equity Value (M)	4,732.40	4,974.89	5,227.29
Shares Outstanding (M)	84.31	84.31	84.31
Fair Value	$56.13	$59.01	$62.00
Upside / Downside	28.16%	34.73%	41.56%

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

Hefei Kewell Power System Co.,Ltd. (688551.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener