DDM Analysis: 688025.SS

Valuation Snapshot

Stable Growth	$415.55 - $489.58	$458.81
Multi-Stage	$333.23 - $365.77	$349.20
Blended Fair Value	$404.01
Current Price	$141.37
Upside	185.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	67.72%	45.45%	0.37	0.29	0.33	0.16	0.23	0.03	0.21	0.02	0.01	0.06
YoY Growth	-	-	26.57%	-11.71%	102.03%	-30.50%	745.86%	-86.48%	827.13%	113.89%	-82.75%	590.36%
Dividend Yield	-	-	0.64%	0.58%	0.63%	0.34%	0.66%	0.07%	0.35%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	233.18
(-) Cash Dividends Paid (M)	41.21
(=) Cash Retained (M)	191.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	46.64	29.15	17.49
Cash Retained (M)	191.98	191.98	191.98
(-) Cash Required (M)	-46.64	-29.15	-17.49
(=) Excess Retained (M)	145.34	162.83	174.49
(/) Shares Outstanding (M)	94.72	94.72	94.72
(=) Excess Retained per Share	1.53	1.72	1.84
LTM Dividend per Share	0.44	0.44	0.44
(+) Excess Retained per Share	1.53	1.72	1.84
(=) Adjusted Dividend	1.97	2.15	2.28
WACC / Discount Rate	-1.09%	-1.09%	-1.09%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$415.55	$458.81	$489.58
Upside / Downside	193.94%	224.55%	246.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	233.18	248.34	264.48	281.67	299.98	319.48	329.07
Payout Ratio	17.67%	32.14%	46.60%	61.07%	75.53%	90.00%	92.50%
Projected Dividends (M)	41.21	79.81	123.26	172.01	226.59	287.53	304.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.09%	-1.09%	-1.09%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	79.93	80.69	81.45
Year 2 PV (M)	123.63	125.99	128.36
Year 3 PV (M)	172.80	177.76	182.81
Year 4 PV (M)	227.97	236.74	245.75
Year 5 PV (M)	289.72	303.72	318.25
PV of Terminal Value (M)	30,670.54	32,151.93	33,690.03
Equity Value (M)	31,564.59	33,076.82	34,646.65
Shares Outstanding (M)	94.72	94.72	94.72
Fair Value	$333.23	$349.20	$365.77
Upside / Downside	135.72%	147.01%	158.73%

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

Shenzhen JPT Opto-Electronics Co., Ltd. (688025.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener