DDM Analysis: 002887.SZ

Valuation Snapshot

Stable Growth	$8.86 - $24.97	$13.80
Multi-Stage	$33.07 - $36.57	$34.79
Blended Fair Value	$24.29
Current Price	$9.40
Upside	158.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.82%	61.59%	0.36	0.36	0.18	0.51	0.17	0.11	0.16	0.10	0.00	0.10
YoY Growth	-	-	2.05%	101.74%	-65.37%	194.49%	62.50%	-33.33%	60.00%	3,041.59%	-96.90%	3,328.30%
Dividend Yield	-	-	4.89%	4.89%	1.92%	5.58%	1.30%	0.98%	1.25%	0.52%	0.02%	0.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	118.59
(-) Cash Dividends Paid (M)	100.22
(=) Cash Retained (M)	18.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23.72	14.82	8.89
Cash Retained (M)	18.38	18.38	18.38
(-) Cash Required (M)	-23.72	-14.82	-8.89
(=) Excess Retained (M)	-5.34	3.56	9.49
(/) Shares Outstanding (M)	301.02	301.02	301.02
(=) Excess Retained per Share	-0.02	0.01	0.03
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	-0.02	0.01	0.03
(=) Adjusted Dividend	0.32	0.34	0.36
WACC / Discount Rate	0.13%	0.13%	0.13%
Growth Rate	-3.31%	-2.31%	-1.31%
Fair Value	$8.86	$13.80	$24.97
Upside / Downside	-5.77%	46.81%	165.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	118.59	115.85	113.18	110.56	108.01	105.51	108.67
Payout Ratio	84.50%	85.60%	86.70%	87.80%	88.90%	90.00%	92.50%
Projected Dividends (M)	100.22	99.17	98.13	97.07	96.02	94.96	100.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.13%	0.13%	0.13%
Growth Rate	-3.31%	-2.31%	-1.31%
Year 1 PV (M)	98.03	99.04	100.06
Year 2 PV (M)	95.88	97.87	99.89
Year 3 PV (M)	93.76	96.70	99.70
Year 4 PV (M)	91.67	95.52	99.49
Year 5 PV (M)	89.62	94.35	99.28
PV of Terminal Value (M)	9,486.86	9,987.70	10,509.48
Equity Value (M)	9,955.82	10,471.19	11,007.89
Shares Outstanding (M)	301.02	301.02	301.02
Fair Value	$33.07	$34.79	$36.57
Upside / Downside	251.85%	270.07%	289.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 58 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
000597.SZ	Northeast Pharmaceutical Group Co., Ltd.	2.72%	$0.14	54.16%
002282.SZ	Bosun Co., Ltd.	2.72%	$0.20	57.69%
005300.KS	Lotte Chilsung Beverage Co., Ltd.	2.72%	$3,646.40	52.67%
3019.TW	Asia Optical Co., Inc.	2.72%	$3.91	58.36%
5469.TW	HannStar Board Corporation	2.72%	$2.52	38.49%
5493.TWO	Sanlien Technology Corp.	2.72%	$2.47	57.58%
605001.SS	Qingdao Victall Railway Co., Ltd.	2.72%	$0.21	76.35%
6727.T	Wacom Co., Ltd.	2.72%	$22.04	70.93%
BEM-R.BK	Bangkok Expressway and Metro Public Company Limited	2.72%	$0.15	59.21%
BTE	Baytex Energy Corp.	2.72%	$0.09	32.39%
CLA-B.ST	Cloetta AB (publ)	2.72%	$1.10	43.72%
EVEN3.SA	Even Construtora e Incorporadora S.A.	2.72%	$0.20	44.47%
SNZ.AX	Summerset Group Holdings Limited	2.72%	$0.29	8.91%
001270.KS	BOOKOOK Securities Co., Ltd.	2.71%	$1,510.84	29.90%
033100.KQ	Cheryong Electric Co.,Ltd.	2.71%	$1,000.15	26.62%
0RAR.L	Stratec SE	2.71%	$0.60	49.62%
2706.TW	First Hotel Company Ltd.	2.71%	$0.35	60.83%
2734.T	SALA Corporation	2.71%	$30.73	39.50%
4051.SR	Baazeem Trading Company	2.71%	$0.18	74.35%
601002.SS	Gem-Year Industrial Co.,Ltd.	2.71%	$0.14	62.84%
601326.SS	Qinhuangdao Port Co., Ltd.	2.71%	$0.09	32.66%
7224.T	ShinMaywa Industries, Ltd.	2.71%	$51.96	40.11%
AN3PG.AX	Australia and New Zealand Banking Group Ltd	2.71%	$2.76	63.53%
002478.SZ	Jiangsu Changbao Steeltube Co.,Ltd	2.70%	$0.23	32.58%
0QMS.L	dormakaba Holding AG	2.70%	$1.74	52.32%
0R9D.L	Aeroporto Guglielmo Marconi di Bologna S.p.A.	2.70%	$0.28	39.70%
2739.TW	My Humble House Hospitality Management Consulting Co., Ltd.	2.70%	$0.97	58.64%
300140.SZ	CECEP Environmental Protection Equipment Co.,Ltd.	2.70%	$0.18	68.84%
4142.SR	Riyadh Cables Group Company	2.70%	$3.50	49.02%
603100.SS	Chongqing Chuanyi Automation Co., Ltd.	2.70%	$0.62	42.77%
603871.SS	Jiayou International Logistics Co.,Ltd	2.70%	$0.38	48.36%
605028.SS	Ningbo Shimao Energy Co.,Ltd	2.70%	$0.80	77.70%
6705.TWO	MARTAS Precision Slide Co.,Ltd	2.70%	$1.84	41.49%
688571.SS	Hangzhou Toka Ink Co., Ltd.	2.70%	$0.20	73.79%
8390.TWO	Jiin Yeeh Ding Enterprises Corp.	2.70%	$2.49	40.37%
8936.TWO	Kuo Toong International Co., Ltd.	2.70%	$1.48	43.88%
CMRY.JK	PT Cisarua Mountain Dairy Tbk	2.70%	$150.01	60.59%
CRJ.WA	Creepy Jar S.A.	2.70%	$10.93	46.34%
DHG.AX	Domain Holdings Australia Limited	2.70%	$0.12	84.16%
SYNSAM.ST	Synsam AB (publ)	2.70%	$1.80	63.88%
300481.SZ	Puyang Huicheng Electronic Material Co., Ltd.	2.69%	$0.42	80.91%
3069.KL	Mega First Corporation Berhad	2.69%	$0.09	20.68%
3147.TWO	Jetwell Computer Co., Ltd.	2.69%	$4.46	37.85%
4023.T	Kureha Corporation	2.69%	$109.81	52.33%
600888.SS	Xinjiang Joinworld Co.,Ltd.	2.69%	$0.22	47.19%
601139.SS	Shenzhen Gas Corporation Ltd.	2.69%	$0.18	41.90%
6462.T	Riken Corporation	2.69%	$100.25	21.01%
8261.TW	Advanced Power Electronics Co., Ltd.	2.69%	$2.49	49.60%
GPG.ST	Genova Property Group AB (publ)	2.69%	$1.07	19.48%
QB7.DE	Quirin Privatbank AG	2.69%	$0.09	18.14%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tianjin LVYIN Landscape and Ecology Construction Co., Ltd (002887.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener