DDM Analysis: 603199.SS

Valuation Snapshot

Stable Growth	$111.06 - $382.26	$358.23
Multi-Stage	$51.69 - $56.57	$54.09
Blended Fair Value	$206.16
Current Price	$36.12
Upside	470.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	35.97%	11.59%	0.79	0.00	0.17	0.15	0.22	0.17	0.15	0.14	0.13	0.17
YoY Growth	-	-	0.00%	-100.00%	13.33%	-31.82%	29.41%	13.33%	7.14%	7.69%	-22.39%	-36.50%
Dividend Yield	-	-	2.21%	0.00%	0.59%	0.58%	1.02%	0.83%	0.65%	0.52%	0.35%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	213.12
(-) Cash Dividends Paid (M)	75.26
(=) Cash Retained (M)	137.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	42.62	26.64	15.98
Cash Retained (M)	137.86	137.86	137.86
(-) Cash Required (M)	-42.62	-26.64	-15.98
(=) Excess Retained (M)	95.24	111.22	121.88
(/) Shares Outstanding (M)	110.68	110.68	110.68
(=) Excess Retained per Share	0.86	1.00	1.10
LTM Dividend per Share	0.68	0.68	0.68
(+) Excess Retained per Share	0.86	1.00	1.10
(=) Adjusted Dividend	1.54	1.68	1.78
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	5.31%	6.31%	7.31%
Fair Value	$111.06	$358.23	$382.26
Upside / Downside	207.48%	891.78%	958.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	213.12	226.57	240.86	256.06	272.22	289.39	298.08
Payout Ratio	35.31%	46.25%	57.19%	68.13%	79.06%	90.00%	92.50%
Projected Dividends (M)	75.26	104.79	137.75	174.44	215.22	260.45	275.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	5.31%	6.31%	7.31%
Year 1 PV (M)	97.22	98.15	99.07
Year 2 PV (M)	118.57	120.83	123.12
Year 3 PV (M)	139.31	143.32	147.40
Year 4 PV (M)	159.47	165.61	171.93
Year 5 PV (M)	179.04	187.71	196.70
PV of Terminal Value (M)	5,027.38	5,270.65	5,523.25
Equity Value (M)	5,720.99	5,986.27	6,261.47
Shares Outstanding (M)	110.68	110.68	110.68
Fair Value	$51.69	$54.09	$56.57
Upside / Downside	43.10%	49.74%	56.62%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Anhui Jiuhuashan Tourism Development Co., Ltd. (603199.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener