DDM Analysis: 301165.SZ

Valuation Snapshot

Stable Growth	$11.97 - $18.27	$14.92
Multi-Stage	$25.45 - $28.01	$26.71
Blended Fair Value	$20.81
Current Price	$89.41
Upside	-76.72%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	-2.15%	0.00%	0.55	0.76	0.06	0.04	0.05	0.62	0.55	0.46	0.00	0.00
YoY Growth	-	-	-26.84%	1,150.16%	42.38%	-9.62%	-92.38%	11.81%	18.68%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.11%	2.65%	0.17%	0.16%	0.18%	2.30%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	842.79
(-) Cash Dividends Paid (M)	365.21
(=) Cash Retained (M)	477.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	168.56	105.35	63.21
Cash Retained (M)	477.58	477.58	477.58
(-) Cash Required (M)	-168.56	-105.35	-63.21
(=) Excess Retained (M)	309.02	372.23	414.37
(/) Shares Outstanding (M)	625.00	625.00	625.00
(=) Excess Retained per Share	0.49	0.60	0.66
LTM Dividend per Share	0.58	0.58	0.58
(+) Excess Retained per Share	0.49	0.60	0.66
(=) Adjusted Dividend	1.08	1.18	1.25
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$11.97	$14.92	$18.27
Upside / Downside	-86.61%	-83.31%	-79.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	842.79	834.36	826.02	817.75	809.58	801.48	825.53
Payout Ratio	43.33%	52.67%	62.00%	71.33%	80.67%	90.00%	92.50%
Projected Dividends (M)	365.21	439.43	512.13	583.33	653.06	721.33	763.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	407.18	411.34	415.49
Year 2 PV (M)	439.73	448.75	457.86
Year 3 PV (M)	464.11	478.46	493.11
Year 4 PV (M)	481.46	501.41	521.98
Year 5 PV (M)	492.77	518.43	545.15
PV of Terminal Value (M)	13,623.93	14,333.36	15,072.04
Equity Value (M)	15,909.18	16,691.75	17,505.63
Shares Outstanding (M)	625.00	625.00	625.00
Fair Value	$25.45	$26.71	$28.01
Upside / Downside	-71.53%	-70.13%	-68.67%

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

Ruijie Networks Co., Ltd. (301165.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener