DDM Analysis: 603136.SS

Valuation Snapshot

Stable Growth	$5.33 - $9.71	$7.15
Multi-Stage	$9.59 - $10.52	$10.05
Blended Fair Value	$8.60
Current Price	$11.83
Upside	-27.32%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.79%	2.60%	0.38	0.01	0.01	0.16	0.31	0.24	0.14	0.07	0.20	0.20
YoY Growth	-	-	4,652.74%	-28.01%	-92.99%	-49.49%	31.72%	68.34%	89.39%	-61.94%	-0.18%	-33.14%
Dividend Yield	-	-	3.25%	0.06%	0.05%	1.12%	2.08%	2.30%	1.06%	0.59%	2.11%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	102.49
(-) Cash Dividends Paid (M)	65.83
(=) Cash Retained (M)	36.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20.50	12.81	7.69
Cash Retained (M)	36.66	36.66	36.66
(-) Cash Required (M)	-20.50	-12.81	-7.69
(=) Excess Retained (M)	16.16	23.85	28.97
(/) Shares Outstanding (M)	272.43	272.43	272.43
(=) Excess Retained per Share	0.06	0.09	0.11
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.06	0.09	0.11
(=) Adjusted Dividend	0.30	0.33	0.35
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	0.60%	1.60%	2.60%
Fair Value	$5.33	$7.15	$9.71
Upside / Downside	-54.92%	-39.56%	-17.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	102.49	104.13	105.79	107.48	109.20	110.94	114.27
Payout Ratio	64.23%	69.39%	74.54%	79.69%	84.85%	90.00%	92.50%
Projected Dividends (M)	65.83	72.25	78.86	85.65	92.65	99.85	105.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	0.60%	1.60%	2.60%
Year 1 PV (M)	67.31	67.98	68.65
Year 2 PV (M)	68.45	69.82	71.20
Year 3 PV (M)	69.27	71.36	73.49
Year 4 PV (M)	69.81	72.63	75.53
Year 5 PV (M)	70.10	73.65	77.35
PV of Terminal Value (M)	2,266.36	2,381.26	2,500.78
Equity Value (M)	2,611.31	2,736.71	2,867.01
Shares Outstanding (M)	272.43	272.43	272.43
Fair Value	$9.59	$10.05	$10.52
Upside / Downside	-18.97%	-15.08%	-11.04%

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

Ticker

Industry

Sector

Jiangsu Tianmu Lake Tourism Co.,Ltd (603136.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener