DDM Analysis: 688300.SS

Valuation Snapshot

Stable Growth	$157.41 - $266.87	$250.09
Multi-Stage	$42.78 - $46.84	$44.77
Blended Fair Value	$147.43
Current Price	$62.10
Upside	137.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	41.08%	29.79%	0.44	0.27	0.24	0.20	0.20	0.08	0.07	0.07	0.02	0.03
YoY Growth	-	-	66.20%	9.35%	21.60%	-0.20%	153.41%	16.18%	3.94%	179.59%	-10.70%	-19.53%
Dividend Yield	-	-	1.00%	0.80%	0.70%	0.67%	1.11%	0.49%	0.44%	0.42%	0.15%	0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	286.52
(-) Cash Dividends Paid (M)	93.14
(=) Cash Retained (M)	193.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.30	35.82	21.49
Cash Retained (M)	193.38	193.38	193.38
(-) Cash Required (M)	-57.30	-35.82	-21.49
(=) Excess Retained (M)	136.07	157.56	171.89
(/) Shares Outstanding (M)	213.52	213.52	213.52
(=) Excess Retained per Share	0.64	0.74	0.81
LTM Dividend per Share	0.44	0.44	0.44
(+) Excess Retained per Share	0.64	0.74	0.81
(=) Adjusted Dividend	1.07	1.17	1.24
WACC / Discount Rate	6.22%	6.22%	6.22%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$157.41	$250.09	$266.87
Upside / Downside	153.48%	302.73%	329.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	286.52	305.15	324.98	346.11	368.60	392.56	404.34
Payout Ratio	32.51%	44.01%	55.51%	67.00%	78.50%	90.00%	92.50%
Projected Dividends (M)	93.14	134.29	180.38	231.90	289.36	353.31	374.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.22%	6.22%	6.22%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	125.24	126.42	127.61
Year 2 PV (M)	156.89	159.88	162.89
Year 3 PV (M)	188.11	193.51	199.01
Year 4 PV (M)	218.89	227.31	235.97
Year 5 PV (M)	249.26	261.29	273.79
PV of Terminal Value (M)	8,195.86	8,591.72	9,002.73
Equity Value (M)	9,134.23	9,560.13	10,002.01
Shares Outstanding (M)	213.52	213.52	213.52
Fair Value	$42.78	$44.77	$46.84
Upside / Downside	-31.11%	-27.90%	-24.57%

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

Novoray Corporation (688300.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener