DDM Analysis: 300886.SZ

Valuation Snapshot

Stable Growth	$61.99 - $73.12	$68.48
Multi-Stage	$122.79 - $135.59	$129.07
Blended Fair Value	$98.77
Current Price	$28.35
Upside	248.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-70.22%	-40.70%	0.00	0.05	0.05	0.15	0.03	0.22	0.13	0.13	0.19	0.34
YoY Growth	-	-	-99.02%	6.41%	-67.50%	348.35%	-84.54%	65.45%	0.00%	-31.03%	-42.95%	252.56%
Dividend Yield	-	-	0.00%	0.30%	0.21%	0.58%	0.11%	0.31%	0.19%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	29.11
(-) Cash Dividends Paid (M)	7.45
(=) Cash Retained (M)	21.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5.82	3.64	2.18
Cash Retained (M)	21.66	21.66	21.66
(-) Cash Required (M)	-5.82	-3.64	-2.18
(=) Excess Retained (M)	15.84	18.02	19.48
(/) Shares Outstanding (M)	74.62	74.62	74.62
(=) Excess Retained per Share	0.21	0.24	0.26
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	0.21	0.24	0.26
(=) Adjusted Dividend	0.31	0.34	0.36
WACC / Discount Rate	-21.43%	-21.43%	-21.43%
Growth Rate	-0.69%	0.31%	1.31%
Fair Value	$61.99	$68.48	$73.12
Upside / Downside	118.66%	141.56%	157.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	29.11	29.20	29.29	29.38	29.47	29.56	30.45
Payout Ratio	25.58%	38.47%	51.35%	64.23%	77.12%	90.00%	92.50%
Projected Dividends (M)	7.45	11.23	15.04	18.87	22.73	26.61	28.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-21.43%	-21.43%	-21.43%
Growth Rate	-0.69%	0.31%	1.31%
Year 1 PV (M)	14.15	14.30	14.44
Year 2 PV (M)	23.88	24.36	24.85
Year 3 PV (M)	37.75	38.90	40.08
Year 4 PV (M)	57.29	59.63	62.04
Year 5 PV (M)	84.50	88.84	93.36
PV of Terminal Value (M)	8,945.15	9,404.69	9,882.92
Equity Value (M)	9,162.72	9,630.72	10,117.69
Shares Outstanding (M)	74.62	74.62	74.62
Fair Value	$122.79	$129.07	$135.59
Upside / Downside	333.14%	355.26%	378.28%

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%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Anhui Hyea Aromas Co., Ltd. (300886.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener