DDM Analysis: 600363.SS

Valuation Snapshot

Stable Growth	$111.39 - $131.30	$123.02
Multi-Stage	$76.55 - $84.22	$80.31
Blended Fair Value	$101.66
Current Price	$61.61
Upside	65.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.11%	20.83%	0.22	0.06	0.05	0.06	0.04	0.05	0.04	0.04	0.03	0.04
YoY Growth	-	-	272.52%	13.46%	-10.39%	32.38%	-13.46%	18.18%	22.22%	9.14%	-10.85%	8.82%
Dividend Yield	-	-	0.35%	0.21%	0.16%	0.23%	0.19%	0.40%	0.40%	0.30%	0.20%	0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	306.15
(-) Cash Dividends Paid (M)	78.32
(=) Cash Retained (M)	227.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	61.23	38.27	22.96
Cash Retained (M)	227.83	227.83	227.83
(-) Cash Required (M)	-61.23	-38.27	-22.96
(=) Excess Retained (M)	166.60	189.56	204.87
(/) Shares Outstanding (M)	451.74	451.74	451.74
(=) Excess Retained per Share	0.37	0.42	0.45
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.37	0.42	0.45
(=) Adjusted Dividend	0.54	0.59	0.63
WACC / Discount Rate	-0.08%	-0.08%	-0.08%
Growth Rate	2.72%	3.72%	4.72%
Fair Value	$111.39	$123.02	$131.30
Upside / Downside	80.79%	99.67%	113.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	306.15	317.55	329.37	341.63	354.34	367.53	378.55
Payout Ratio	25.58%	38.47%	51.35%	64.23%	77.12%	90.00%	92.50%
Projected Dividends (M)	78.32	122.15	169.13	219.44	273.26	330.78	350.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.08%	-0.08%	-0.08%
Growth Rate	2.72%	3.72%	4.72%
Year 1 PV (M)	121.07	122.25	123.43
Year 2 PV (M)	166.16	169.41	172.69
Year 3 PV (M)	213.68	219.99	226.41
Year 4 PV (M)	263.74	274.17	284.89
Year 5 PV (M)	316.45	332.15	348.48
PV of Terminal Value (M)	33,499.62	35,162.28	36,890.30
Equity Value (M)	34,580.73	36,280.24	38,046.21
Shares Outstanding (M)	451.74	451.74	451.74
Fair Value	$76.55	$80.31	$84.22
Upside / Downside	24.25%	30.36%	36.70%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Jiangxi Lianchuang Opto-Electronic Science&Technology Co.,Ltd (600363.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener