DDM Analysis: 603259.SS

Valuation Snapshot

Stable Growth	$212.42 - $950.20	$495.59
Multi-Stage	$109.66 - $119.95	$114.71
Blended Fair Value	$305.15
Current Price	$69.55
Upside	338.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.39%	71.73%	1.07	0.96	0.55	0.32	0.22	0.25	0.03	0.01	0.02	0.01
YoY Growth	-	-	11.94%	72.41%	75.12%	43.04%	-12.64%	776.43%	106.76%	-12.38%	32.30%	151.43%
Dividend Yield	-	-	1.59%	2.00%	0.70%	0.28%	0.19%	0.47%	0.07%	0.11%	0.12%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,771.37
(-) Cash Dividends Paid (M)	4,337.83
(=) Cash Retained (M)	9,433.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,754.27	1,721.42	1,032.85
Cash Retained (M)	9,433.54	9,433.54	9,433.54
(-) Cash Required (M)	-2,754.27	-1,721.42	-1,032.85
(=) Excess Retained (M)	6,679.27	7,712.12	8,400.69
(/) Shares Outstanding (M)	2,882.32	2,882.32	2,882.32
(=) Excess Retained per Share	2.32	2.68	2.91
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	2.32	2.68	2.91
(=) Adjusted Dividend	3.82	4.18	4.42
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$212.42	$495.59	$950.20
Upside / Downside	205.42%	612.57%	1,266.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,771.37	14,666.51	15,619.83	16,635.12	17,716.40	18,867.97	19,434.01
Payout Ratio	31.50%	43.20%	54.90%	66.60%	78.30%	90.00%	92.50%
Projected Dividends (M)	4,337.83	6,335.80	8,575.18	11,078.92	13,871.90	16,981.17	17,976.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,843.95	5,899.34	5,954.74
Year 2 PV (M)	7,295.47	7,434.43	7,574.70
Year 3 PV (M)	8,693.86	8,943.43	9,197.73
Year 4 PV (M)	10,040.52	10,426.65	10,823.82
Year 5 PV (M)	11,336.87	11,884.44	12,452.97
PV of Terminal Value (M)	272,857.16	286,036.26	299,719.76
Equity Value (M)	316,067.83	330,624.55	345,723.71
Shares Outstanding (M)	2,882.32	2,882.32	2,882.32
Fair Value	$109.66	$114.71	$119.95
Upside / Downside	57.67%	64.93%	72.46%

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

WuXi AppTec Co., Ltd. (603259.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener