DDM Analysis: 603860.SS

Valuation Snapshot

Stable Growth	$7.33 - $12.01	$9.41
Multi-Stage	$13.79 - $15.17	$14.46
Blended Fair Value	$11.94
Current Price	$30.60
Upside	-60.98%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.51%	-6.33%	0.15	0.12	0.11	0.11	0.17	0.14	0.14	0.17	0.16	0.03
YoY Growth	-	-	33.88%	1.11%	8.74%	-36.44%	15.23%	-0.20%	-15.32%	4.31%	539.52%	-91.45%
Dividend Yield	-	-	0.53%	0.41%	0.37%	0.44%	0.78%	0.55%	0.49%	0.49%	0.72%	0.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43.85
(-) Cash Dividends Paid (M)	11.16
(=) Cash Retained (M)	32.69

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8.77	5.48	3.29
Cash Retained (M)	32.69	32.69	32.69
(-) Cash Required (M)	-8.77	-5.48	-3.29
(=) Excess Retained (M)	23.92	27.21	29.40
(/) Shares Outstanding (M)	66.68	66.68	66.68
(=) Excess Retained per Share	0.36	0.41	0.44
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.36	0.41	0.44
(=) Adjusted Dividend	0.53	0.58	0.61
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-0.49%	0.51%	1.51%
Fair Value	$7.33	$9.41	$12.01
Upside / Downside	-76.05%	-69.23%	-60.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43.85	44.07	44.30	44.53	44.76	44.99	46.34
Payout Ratio	25.44%	38.35%	51.27%	64.18%	77.09%	90.00%	92.50%
Projected Dividends (M)	11.16	16.90	22.71	28.58	34.50	40.49	42.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-0.49%	0.51%	1.51%
Year 1 PV (M)	15.69	15.85	16.01
Year 2 PV (M)	19.57	19.96	20.36
Year 3 PV (M)	22.86	23.55	24.26
Year 4 PV (M)	25.62	26.66	27.74
Year 5 PV (M)	27.90	29.33	30.82
PV of Terminal Value (M)	807.64	849.04	892.13
Equity Value (M)	919.27	964.40	1,011.32
Shares Outstanding (M)	66.68	66.68	66.68
Fair Value	$13.79	$14.46	$15.17
Upside / Downside	-54.95%	-52.73%	-50.44%

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

RoadMainT Co.,Ltd. (603860.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener