DDM Analysis: 603036.SS

Valuation Snapshot

Stable Growth	$91.99 - $108.40	$101.57
Multi-Stage	$62.53 - $68.68	$65.55
Blended Fair Value	$83.56
Current Price	$21.11
Upside	295.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.42%	0.00%	0.20	0.19	0.12	0.15	0.12	0.06	0.05	0.10	0.05	0.07
YoY Growth	-	-	5.26%	57.85%	-20.01%	25.39%	109.62%	7.41%	-46.00%	90.48%	-22.22%	0.00%
Dividend Yield	-	-	1.36%	1.55%	0.94%	1.67%	1.44%	0.66%	0.37%	0.62%	0.13%	0.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	115.16
(-) Cash Dividends Paid (M)	41.20
(=) Cash Retained (M)	73.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23.03	14.39	8.64
Cash Retained (M)	73.95	73.95	73.95
(-) Cash Required (M)	-23.03	-14.39	-8.64
(=) Excess Retained (M)	50.92	59.56	65.32
(/) Shares Outstanding (M)	209.20	209.20	209.20
(=) Excess Retained per Share	0.24	0.28	0.31
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.24	0.28	0.31
(=) Adjusted Dividend	0.44	0.48	0.51
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	4.44%	5.44%	6.44%
Fair Value	$91.99	$101.57	$108.40
Upside / Downside	335.74%	381.16%	413.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	115.16	121.42	128.03	135.00	142.34	150.09	154.59
Payout Ratio	35.78%	46.62%	57.47%	68.31%	79.16%	90.00%	92.50%
Projected Dividends (M)	41.20	56.61	73.57	92.22	112.67	135.08	142.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	4.44%	5.44%	6.44%
Year 1 PV (M)	55.24	55.77	56.30
Year 2 PV (M)	70.05	71.40	72.76
Year 3 PV (M)	85.67	88.16	90.69
Year 4 PV (M)	102.14	106.10	110.19
Year 5 PV (M)	119.48	125.31	131.37
PV of Terminal Value (M)	12,648.18	13,265.40	13,906.49
Equity Value (M)	13,080.75	13,712.14	14,367.78
Shares Outstanding (M)	209.20	209.20	209.20
Fair Value	$62.53	$65.55	$68.68
Upside / Downside	196.20%	210.50%	225.34%

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

Jiangsu Rutong Petro-Machinery Co., Ltd (603036.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener