DDM Analysis: 603259.SS

Valuation Snapshot

Stable Growth	$212.42 - $950.20	$495.59
Multi-Stage	$109.66 - $119.95	$114.71
Blended Fair Value	$305.15
Current Price	$69.55
Upside	338.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.39%	71.73%	1.07	0.96	0.55	0.32	0.22	0.25	0.03	0.01	0.02	0.01
YoY Growth	-	-	11.94%	72.41%	75.12%	43.04%	-12.64%	776.43%	106.76%	-12.38%	32.30%	151.43%
Dividend Yield	-	-	1.59%	2.00%	0.70%	0.28%	0.19%	0.47%	0.07%	0.11%	0.12%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,771.37
(-) Cash Dividends Paid (M)	4,337.83
(=) Cash Retained (M)	9,433.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,754.27	1,721.42	1,032.85
Cash Retained (M)	9,433.54	9,433.54	9,433.54
(-) Cash Required (M)	-2,754.27	-1,721.42	-1,032.85
(=) Excess Retained (M)	6,679.27	7,712.12	8,400.69
(/) Shares Outstanding (M)	2,882.32	2,882.32	2,882.32
(=) Excess Retained per Share	2.32	2.68	2.91
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	2.32	2.68	2.91
(=) Adjusted Dividend	3.82	4.18	4.42
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$212.42	$495.59	$950.20
Upside / Downside	205.42%	612.57%	1,266.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,771.37	14,666.51	15,619.83	16,635.12	17,716.40	18,867.97	19,434.01
Payout Ratio	31.50%	43.20%	54.90%	66.60%	78.30%	90.00%	92.50%
Projected Dividends (M)	4,337.83	6,335.80	8,575.18	11,078.92	13,871.90	16,981.17	17,976.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,843.95	5,899.34	5,954.74
Year 2 PV (M)	7,295.47	7,434.43	7,574.70
Year 3 PV (M)	8,693.86	8,943.43	9,197.73
Year 4 PV (M)	10,040.52	10,426.65	10,823.82
Year 5 PV (M)	11,336.87	11,884.44	12,452.97
PV of Terminal Value (M)	272,857.16	286,036.26	299,719.76
Equity Value (M)	316,067.83	330,624.55	345,723.71
Shares Outstanding (M)	2,882.32	2,882.32	2,882.32
Fair Value	$109.66	$114.71	$119.95
Upside / Downside	57.67%	64.93%	72.46%

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

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

WuXi AppTec Co., Ltd. (603259.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener