DDM Analysis: 603987.SS

Valuation Snapshot

Stable Growth	$25.43 - $111.00	$61.03
Multi-Stage	$13.67 - $14.96	$14.30
Blended Fair Value	$37.67
Current Price	$9.02
Upside	317.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.26%	14.96%	0.22	0.28	0.31	0.06	0.20	0.15	0.11	0.08	0.36	0.08
YoY Growth	-	-	-23.48%	-9.28%	450.17%	-71.76%	31.64%	39.21%	41.35%	-78.45%	375.42%	40.92%
Dividend Yield	-	-	2.94%	3.68%	1.99%	0.29%	0.98%	1.39%	1.38%	0.90%	2.65%	1.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	243.83
(-) Cash Dividends Paid (M)	83.72
(=) Cash Retained (M)	160.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	48.77	30.48	18.29
Cash Retained (M)	160.10	160.10	160.10
(-) Cash Required (M)	-48.77	-30.48	-18.29
(=) Excess Retained (M)	111.34	129.63	141.82
(/) Shares Outstanding (M)	435.86	435.86	435.86
(=) Excess Retained per Share	0.26	0.30	0.33
LTM Dividend per Share	0.19	0.19	0.19
(+) Excess Retained per Share	0.26	0.30	0.33
(=) Adjusted Dividend	0.45	0.49	0.52
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.26%	6.26%	7.26%
Fair Value	$25.43	$61.03	$111.00
Upside / Downside	181.95%	576.59%	1,130.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	243.83	259.09	275.30	292.53	310.83	330.29	340.20
Payout Ratio	34.34%	45.47%	56.60%	67.73%	78.87%	90.00%	92.50%
Projected Dividends (M)	83.72	117.81	155.83	198.14	245.15	297.26	314.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.26%	6.26%	7.26%
Year 1 PV (M)	108.95	109.98	111.02
Year 2 PV (M)	133.28	135.82	138.39
Year 3 PV (M)	156.73	161.24	165.84
Year 4 PV (M)	179.34	186.25	193.36
Year 5 PV (M)	201.11	210.85	220.96
PV of Terminal Value (M)	5,179.58	5,430.35	5,690.73
Equity Value (M)	5,959.00	6,234.50	6,520.30
Shares Outstanding (M)	435.86	435.86	435.86
Fair Value	$13.67	$14.30	$14.96
Upside / Downside	51.57%	58.58%	65.85%

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

Shanghai Kindly Enterprise Development Group Co.,LTD. (603987.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener