DDM Analysis: 001207.SZ

Valuation Snapshot

Stable Growth	$128.09 - $297.64	$278.93
Multi-Stage	$43.77 - $47.93	$45.81
Blended Fair Value	$162.37
Current Price	$22.91
Upside	608.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2013	2012
DPS	30.12%	28.91%	0.60	0.18	0.45	0.02	0.04	0.16	0.13	0.15	0.08	0.08
YoY Growth	-	-	227.84%	-59.40%	2,856.47%	-56.71%	-78.10%	24.40%	-10.58%	88.68%	-5.54%	71.40%
Dividend Yield	-	-	2.75%	1.22%	2.91%	0.08%	0.17%	0.79%	0.00%	0.00%	0.38%	0.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	302.64
(-) Cash Dividends Paid (M)	84.81
(=) Cash Retained (M)	217.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	60.53	37.83	22.70
Cash Retained (M)	217.83	217.83	217.83
(-) Cash Required (M)	-60.53	-37.83	-22.70
(=) Excess Retained (M)	157.31	180.00	195.14
(/) Shares Outstanding (M)	202.22	202.22	202.22
(=) Excess Retained per Share	0.78	0.89	0.96
LTM Dividend per Share	0.42	0.42	0.42
(+) Excess Retained per Share	0.78	0.89	0.96
(=) Adjusted Dividend	1.20	1.31	1.38
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$128.09	$278.93	$297.64
Upside / Downside	459.12%	1,117.50%	1,199.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	302.64	322.31	343.26	365.57	389.34	414.64	427.08
Payout Ratio	28.02%	40.42%	52.81%	65.21%	77.60%	90.00%	92.50%
Projected Dividends (M)	84.81	130.27	181.29	238.39	302.14	373.18	395.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	121.19	122.34	123.48
Year 2 PV (M)	156.89	159.88	162.89
Year 3 PV (M)	191.92	197.43	203.04
Year 4 PV (M)	226.28	234.98	243.94
Year 5 PV (M)	260.00	272.55	285.59
PV of Terminal Value (M)	7,895.21	8,276.55	8,672.49
Equity Value (M)	8,851.48	9,263.73	9,691.43
Shares Outstanding (M)	202.22	202.22	202.22
Fair Value	$43.77	$45.81	$47.93
Upside / Downside	91.06%	99.96%	109.19%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shandong Link Science and Technology Co.,Ltd. (001207.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener