DDM Analysis: 002887.SZ

Valuation Snapshot

Stable Growth	$7.02 - $15.38	$10.09
Multi-Stage	$31.66 - $35.00	$33.30
Blended Fair Value	$21.69
Current Price	$9.40
Upside	130.76%
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	1.03%	1.03%	1.03%
Growth Rate	-3.31%	-2.31%	-1.31%
Fair Value	$7.02	$10.09	$15.38
Upside / Downside	-25.27%	7.31%	63.62%

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	1.03%	1.03%	1.03%
Growth Rate	-3.31%	-2.31%	-1.31%
Year 1 PV (M)	97.16	98.16	99.17
Year 2 PV (M)	94.18	96.14	98.12
Year 3 PV (M)	91.28	94.14	97.06
Year 4 PV (M)	88.45	92.17	96.00
Year 5 PV (M)	85.70	90.23	94.94
PV of Terminal Value (M)	9,072.62	9,551.59	10,050.58
Equity Value (M)	9,529.40	10,022.43	10,535.88
Shares Outstanding (M)	301.02	301.02	301.02
Fair Value	$31.66	$33.30	$35.00
Upside / Downside	236.78%	254.21%	272.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 64 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
WAC.DE	Wacker Neuson SE	2.39%	$0.60	66.56%
002984.SZ	Qingdao Sentury Tire Co., Ltd.	2.38%	$0.50	36.63%
003650.KS	Michang Oil Ind .Co.,Ltd.	2.38%	$2,999.96	9.11%
008420.KS	Moonbaesteel Co.,Ltd	2.38%	$49.93	45.80%
033270.KS	Korea United Pharm Inc.	2.38%	$452.59	15.84%
2200.SR	Arabian Pipes Company	2.38%	$0.11	19.59%
600916.SS	China National Gold Group Gold Jewellery Co.,Ltd.	2.38%	$0.19	75.48%
6683.TWO	Keystone Microtech Corporation	2.38%	$9.98	65.32%
8255.T	Axial Retailing Inc.	2.38%	$27.39	26.77%
CPIN.JK	PT Charoen Pokphand Indonesia Tbk	2.38%	$108.00	46.06%
ECILC.IS	EIS Eczacibasi Ilaç, Sinai ve Finansal Yatirimlar Sanayi ve Ticaret A.S.	2.38%	$1.99	55.96%
MALEE.BK	Malee Group Public Company Limited	2.38%	$0.10	27.58%
MERC4.SA	Mercantil Financeira S.A. - Crédito, Financiamento e Investimento	2.38%	$0.30	33.30%
002734.SZ	Limin Group Co., Ltd.	2.37%	$0.38	41.84%
0RC6.L	Pharma Mar, S.A.	2.37%	$0.79	33.20%
601066.SS	CSC Financial Co., Ltd.	2.37%	$0.63	49.15%
601199.SS	Jiangsu Jiangnan Water Co., Ltd.	2.37%	$0.13	30.40%
6752.T	Panasonic Holdings Corporation	2.37%	$48.00	35.05%
8732.T	Money Partners Group Co.,Ltd.	2.37%	$11.22	56.03%
TMILL.BK	T S Flour Mill Public Company Limited	2.37%	$0.05	50.08%
000923.SZ	HBIS Resources Co., Ltd.	2.36%	$0.50	62.02%
003100.KQ	SUN KWANG CO.,Ltd.	2.36%	$450.00	9.05%
0322.HK	Tingyi (Cayman Islands) Holding Corp.	2.36%	$0.28	37.83%
092780.KS	DYP Co.,Ltd	2.36%	$80.04	13.83%
194370.KS	JS Corporation	2.36%	$289.30	14.00%
300498.SZ	Wens Foodstuff Group Co., Ltd.	2.36%	$0.40	33.81%
3715.TW	Dynamic Holding Co., Ltd.	2.36%	$3.00	87.49%
601126.SS	Beijing Sifang Automation Co.,Ltd	2.36%	$0.71	74.03%
603167.SS	Bohai Ferry Group Co., Ltd.	2.36%	$0.22	36.07%
6062.T	Charm Care Corporation	2.36%	$29.93	33.34%
6197.T	Solasto Corporation	2.36%	$20.04	42.12%
6586.T	Makita Corporation	2.36%	$111.80	37.02%
GUNA.JK	Gunanusa Eramandiri Tbk.	2.36%	$7.18	27.33%
LLQ.SW	Lalique Group S.A.	2.36%	$0.83	54.12%
003480.KS	Hanjin Heavy Industries & Construction Holdings Co., Ltd.	2.35%	$109.43	4.27%
007310.KS	Otoki Corporation	2.35%	$9,000.86	30.39%
200130.KQ	Kolmar BNH Co., Ltd.	2.35%	$308.53	62.12%
5263.KL	Sunway Construction Group Bhd	2.35%	$0.13	63.40%
7522.T	Watami Co., Ltd.	2.35%	$22.69	23.93%
ALMOU.PA	Moulinvest S.A.	2.35%	$0.52	45.03%
AMFG.JK	PT Asahimas Flat Glass Tbk	2.35%	$80.25	25.12%
DIF.BK	Digital Telecommunications Infrastructure Fund	2.35%	$0.22	19.79%
002959.SZ	Bear Electric Appliance Co.,Ltd.	2.34%	$0.99	44.00%
069080.KQ	Webzen Inc.	2.34%	$303.46	28.97%
2421.TW	Sunonwealth Electric Machine Industry Co., Ltd.	2.34%	$3.71	51.15%
300470.SZ	Sinoseal Holding Co., Ltd.	2.34%	$0.88	45.78%
3031.T	RACCOON HOLDINGS, Inc.	2.34%	$15.14	38.54%
4260.SR	United International Transportation Company	2.34%	$1.45	33.16%
600211.SS	Tibet Rhodiola Pharmaceutical Holding Co.	2.34%	$1.00	32.69%
600739.SS	Liaoning Cheng Da Co., Ltd.	2.34%	$0.26	46.23%

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