DDM Analysis: 603357.SS

Valuation Snapshot

Stable Growth	$18.06 - $45.12	$27.10
Multi-Stage	$12.26 - $13.41	$12.82
Blended Fair Value	$19.96
Current Price	$8.38
Upside	138.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.27%	-9.44%	0.38	0.46	0.40	0.21	0.18	0.24	0.16	0.13	0.07	0.14
YoY Growth	-	-	-17.93%	16.89%	90.26%	13.64%	-24.88%	51.85%	20.02%	99.35%	-50.75%	-86.69%
Dividend Yield	-	-	3.88%	4.58%	4.22%	2.56%	2.35%	2.92%	1.26%	1.11%	0.75%	1.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	440.35
(-) Cash Dividends Paid (M)	11.04
(=) Cash Retained (M)	429.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	88.07	55.04	33.03
Cash Retained (M)	429.31	429.31	429.31
(-) Cash Required (M)	-88.07	-55.04	-33.03
(=) Excess Retained (M)	341.24	374.26	396.28
(/) Shares Outstanding (M)	543.58	543.58	543.58
(=) Excess Retained per Share	0.63	0.69	0.73
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.63	0.69	0.73
(=) Adjusted Dividend	0.65	0.71	0.75
WACC / Discount Rate	9.29%	9.29%	9.29%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18.06	$27.10	$45.12
Upside / Downside	115.54%	223.42%	438.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	440.35	468.97	499.46	531.92	566.50	603.32	621.42
Payout Ratio	2.51%	20.01%	37.50%	55.00%	72.50%	90.00%	92.50%
Projected Dividends (M)	11.04	93.82	187.32	292.57	410.72	542.99	574.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.29%	9.29%	9.29%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	85.05	85.85	86.66
Year 2 PV (M)	153.91	156.84	159.80
Year 3 PV (M)	217.90	224.16	230.53
Year 4 PV (M)	277.27	287.94	298.90
Year 5 PV (M)	332.27	348.32	364.98
PV of Terminal Value (M)	5,596.31	5,866.61	6,147.26
Equity Value (M)	6,662.71	6,969.72	7,288.14
Shares Outstanding (M)	543.58	543.58	543.58
Fair Value	$12.26	$12.82	$13.41
Upside / Downside	46.27%	53.00%	60.00%

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

Anhui Transport Consulting & Design Institute Co.,Ltd. (603357.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener