DDM Analysis: 603136.SS

Valuation Snapshot

Stable Growth	$5.33 - $9.71	$7.15
Multi-Stage	$9.59 - $10.52	$10.05
Blended Fair Value	$8.60
Current Price	$11.83
Upside	-27.32%
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	9.79%	2.60%	0.38	0.01	0.01	0.16	0.31	0.24	0.14	0.07	0.20	0.20
YoY Growth	-	-	4,652.74%	-28.01%	-92.99%	-49.49%	31.72%	68.34%	89.39%	-61.94%	-0.18%	-33.14%
Dividend Yield	-	-	3.25%	0.06%	0.05%	1.12%	2.08%	2.30%	1.06%	0.59%	2.11%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	102.49
(-) Cash Dividends Paid (M)	65.83
(=) Cash Retained (M)	36.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20.50	12.81	7.69
Cash Retained (M)	36.66	36.66	36.66
(-) Cash Required (M)	-20.50	-12.81	-7.69
(=) Excess Retained (M)	16.16	23.85	28.97
(/) Shares Outstanding (M)	272.43	272.43	272.43
(=) Excess Retained per Share	0.06	0.09	0.11
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.06	0.09	0.11
(=) Adjusted Dividend	0.30	0.33	0.35
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	0.60%	1.60%	2.60%
Fair Value	$5.33	$7.15	$9.71
Upside / Downside	-54.92%	-39.56%	-17.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	102.49	104.13	105.79	107.48	109.20	110.94	114.27
Payout Ratio	64.23%	69.39%	74.54%	79.69%	84.85%	90.00%	92.50%
Projected Dividends (M)	65.83	72.25	78.86	85.65	92.65	99.85	105.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	0.60%	1.60%	2.60%
Year 1 PV (M)	67.31	67.98	68.65
Year 2 PV (M)	68.45	69.82	71.20
Year 3 PV (M)	69.27	71.36	73.49
Year 4 PV (M)	69.81	72.63	75.53
Year 5 PV (M)	70.10	73.65	77.35
PV of Terminal Value (M)	2,266.36	2,381.26	2,500.78
Equity Value (M)	2,611.31	2,736.71	2,867.01
Shares Outstanding (M)	272.43	272.43	272.43
Fair Value	$9.59	$10.05	$10.52
Upside / Downside	-18.97%	-15.08%	-11.04%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Jiangsu Tianmu Lake Tourism Co.,Ltd (603136.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener