DDM Analysis: 688585.SS

Valuation Snapshot

Stable Growth	$1.37 - $1.95	$1.66
Multi-Stage	$2.11 - $2.32	$2.21
Blended Fair Value	$1.93
Current Price	$132.10
Upside	-98.54%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.94%	0.00%	0.06	0.02	0.00	0.08	0.00	0.04	0.09	0.18	0.21	0.00
YoY Growth	-	-	175.29%	811.66%	-96.96%	6,927.13%	-97.39%	-54.22%	-46.96%	-16.50%	0.00%	0.00%
Dividend Yield	-	-	0.80%	0.34%	0.03%	0.82%	0.01%	0.27%	0.58%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	84.18
(-) Cash Dividends Paid (M)	28.85
(=) Cash Retained (M)	55.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.84	10.52	6.31
Cash Retained (M)	55.33	55.33	55.33
(-) Cash Required (M)	-16.84	-10.52	-6.31
(=) Excess Retained (M)	38.50	44.81	49.02
(/) Shares Outstanding (M)	403.36	403.36	403.36
(=) Excess Retained per Share	0.10	0.11	0.12
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.10	0.11	0.12
(=) Adjusted Dividend	0.17	0.18	0.19
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1.37	$1.66	$1.95
Upside / Downside	-98.96%	-98.75%	-98.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	84.18	83.34	82.51	81.68	80.86	80.06	82.46
Payout Ratio	34.27%	45.42%	56.56%	67.71%	78.85%	90.00%	92.50%
Projected Dividends (M)	28.85	37.85	46.67	55.30	63.76	72.05	76.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	34.09	34.44	34.79
Year 2 PV (M)	37.86	38.63	39.42
Year 3 PV (M)	40.41	41.66	42.93
Year 4 PV (M)	41.96	43.70	45.50
Year 5 PV (M)	42.71	44.93	47.25
PV of Terminal Value (M)	654.77	688.86	724.36
Equity Value (M)	851.80	892.23	934.25
Shares Outstanding (M)	403.36	403.36	403.36
Fair Value	$2.11	$2.21	$2.32
Upside / Downside	-98.40%	-98.33%	-98.25%

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

Swancor Advanced Materials Co., Ltd. (688585.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener