DDM Analysis: 603199.SS

Valuation Snapshot

Stable Growth	$111.06 - $382.26	$358.23
Multi-Stage	$51.69 - $56.57	$54.09
Blended Fair Value	$206.16
Current Price	$36.12
Upside	470.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	35.97%	11.59%	0.79	0.00	0.17	0.15	0.22	0.17	0.15	0.14	0.13	0.17
YoY Growth	-	-	0.00%	-100.00%	13.33%	-31.82%	29.41%	13.33%	7.14%	7.69%	-22.39%	-36.50%
Dividend Yield	-	-	2.21%	0.00%	0.59%	0.58%	1.02%	0.83%	0.65%	0.52%	0.35%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	213.12
(-) Cash Dividends Paid (M)	75.26
(=) Cash Retained (M)	137.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	42.62	26.64	15.98
Cash Retained (M)	137.86	137.86	137.86
(-) Cash Required (M)	-42.62	-26.64	-15.98
(=) Excess Retained (M)	95.24	111.22	121.88
(/) Shares Outstanding (M)	110.68	110.68	110.68
(=) Excess Retained per Share	0.86	1.00	1.10
LTM Dividend per Share	0.68	0.68	0.68
(+) Excess Retained per Share	0.86	1.00	1.10
(=) Adjusted Dividend	1.54	1.68	1.78
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	5.31%	6.31%	7.31%
Fair Value	$111.06	$358.23	$382.26
Upside / Downside	207.48%	891.78%	958.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	213.12	226.57	240.86	256.06	272.22	289.39	298.08
Payout Ratio	35.31%	46.25%	57.19%	68.13%	79.06%	90.00%	92.50%
Projected Dividends (M)	75.26	104.79	137.75	174.44	215.22	260.45	275.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	5.31%	6.31%	7.31%
Year 1 PV (M)	97.22	98.15	99.07
Year 2 PV (M)	118.57	120.83	123.12
Year 3 PV (M)	139.31	143.32	147.40
Year 4 PV (M)	159.47	165.61	171.93
Year 5 PV (M)	179.04	187.71	196.70
PV of Terminal Value (M)	5,027.38	5,270.65	5,523.25
Equity Value (M)	5,720.99	5,986.27	6,261.47
Shares Outstanding (M)	110.68	110.68	110.68
Fair Value	$51.69	$54.09	$56.57
Upside / Downside	43.10%	49.74%	56.62%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Anhui Jiuhuashan Tourism Development Co., Ltd. (603199.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener