DDM Analysis: 603816.SS

Valuation Snapshot

Stable Growth	$331.03 - $390.01	$365.49
Multi-Stage	$106.67 - $117.01	$111.74
Blended Fair Value	$238.62
Current Price	$30.17
Upside	690.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.35%	13.70%	1.37	1.24	1.09	0.66	0.90	0.62	0.54	0.36	0.20	0.60
YoY Growth	-	-	10.66%	14.02%	63.45%	-26.28%	46.38%	14.06%	50.13%	82.37%	-67.00%	57.50%
Dividend Yield	-	-	5.34%	3.31%	2.68%	1.41%	1.45%	2.28%	1.58%	1.03%	0.72%	3.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,596.43
(-) Cash Dividends Paid (M)	79.42
(=) Cash Retained (M)	1,517.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	319.29	199.55	119.73
Cash Retained (M)	1,517.01	1,517.01	1,517.01
(-) Cash Required (M)	-319.29	-199.55	-119.73
(=) Excess Retained (M)	1,197.73	1,317.46	1,397.28
(/) Shares Outstanding (M)	814.07	814.07	814.07
(=) Excess Retained per Share	1.47	1.62	1.72
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	1.47	1.62	1.72
(=) Adjusted Dividend	1.57	1.72	1.81
WACC / Discount Rate	4.90%	4.90%	4.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$331.03	$365.49	$390.01
Upside / Downside	997.20%	1,111.44%	1,192.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,596.43	1,700.20	1,810.71	1,928.41	2,053.75	2,187.25	2,252.87
Payout Ratio	4.97%	21.98%	38.98%	55.99%	72.99%	90.00%	92.50%
Projected Dividends (M)	79.42	373.70	705.90	1,079.71	1,499.14	1,968.52	2,083.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.90%	4.90%	4.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	352.89	356.24	359.58
Year 2 PV (M)	629.48	641.47	653.57
Year 3 PV (M)	909.21	935.31	961.91
Year 4 PV (M)	1,192.11	1,237.96	1,285.11
Year 5 PV (M)	1,478.21	1,549.61	1,623.74
PV of Terminal Value (M)	82,272.45	86,246.24	90,372.12
Equity Value (M)	86,834.36	90,966.83	95,256.03
Shares Outstanding (M)	814.07	814.07	814.07
Fair Value	$106.67	$111.74	$117.01
Upside / Downside	253.55%	270.38%	287.84%

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

Jason Furniture (Hangzhou) Co.,Ltd. (603816.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener