DDM Analysis: 603288.SS

Valuation Snapshot

Stable Growth	$71.03 - $240.40	$225.27
Multi-Stage	$37.47 - $41.00	$39.21
Blended Fair Value	$132.24
Current Price	$38.96
Upside	239.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.87%	25.71%	0.65	0.58	0.57	0.59	0.52	0.47	0.41	0.33	0.29	0.23
YoY Growth	-	-	13.41%	1.22%	-3.83%	14.41%	10.38%	15.23%	24.86%	13.28%	27.05%	241.49%
Dividend Yield	-	-	1.61%	1.45%	0.89%	0.90%	0.56%	0.77%	0.97%	1.18%	1.70%	1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,851.43
(-) Cash Dividends Paid (M)	4,785.22
(=) Cash Retained (M)	2,066.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,370.29	856.43	513.86
Cash Retained (M)	2,066.21	2,066.21	2,066.21
(-) Cash Required (M)	-1,370.29	-856.43	-513.86
(=) Excess Retained (M)	695.93	1,209.78	1,552.35
(/) Shares Outstanding (M)	5,635.03	5,635.03	5,635.03
(=) Excess Retained per Share	0.12	0.21	0.28
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.12	0.21	0.28
(=) Adjusted Dividend	0.97	1.06	1.12
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.87%	5.87%	6.87%
Fair Value	$71.03	$225.27	$240.40
Upside / Downside	82.31%	478.22%	517.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,851.43	7,253.86	7,679.92	8,131.01	8,608.60	9,114.24	9,387.67
Payout Ratio	69.84%	73.87%	77.91%	81.94%	85.97%	90.00%	92.50%
Projected Dividends (M)	4,785.22	5,358.72	5,983.09	6,662.31	7,400.69	8,202.82	8,683.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.87%	5.87%	6.87%
Year 1 PV (M)	4,993.05	5,040.66	5,088.27
Year 2 PV (M)	5,194.40	5,293.93	5,394.41
Year 3 PV (M)	5,389.40	5,545.04	5,703.65
Year 4 PV (M)	5,578.17	5,794.00	6,016.02
Year 5 PV (M)	5,760.87	6,040.82	6,331.54
PV of Terminal Value (M)	184,253.96	193,207.67	202,506.11
Equity Value (M)	211,169.86	220,922.11	231,040.01
Shares Outstanding (M)	5,635.03	5,635.03	5,635.03
Fair Value	$37.47	$39.21	$41.00
Upside / Downside	-3.81%	0.63%	5.24%

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

Foshan Haitian Flavouring and Food Company Ltd. (603288.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener