DDM Analysis: 603659.SS

Valuation Snapshot

Stable Growth	$131.46 - $154.89	$145.15
Multi-Stage	$30.63 - $33.56	$32.07
Blended Fair Value	$88.61
Current Price	$30.92
Upside	186.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.55%	88.34%	0.27	0.34	0.24	0.15	0.13	0.14	0.09	0.00	0.00	0.00
YoY Growth	-	-	-20.82%	44.36%	59.95%	9.98%	-6.12%	61.46%	2,565.69%	620.24%	-44.00%	71.39%
Dividend Yield	-	-	1.47%	1.69%	0.68%	0.30%	0.57%	0.96%	0.66%	0.03%	0.01%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,651.96
(-) Cash Dividends Paid (M)	541.55
(=) Cash Retained (M)	1,110.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	330.39	206.50	123.90
Cash Retained (M)	1,110.41	1,110.41	1,110.41
(-) Cash Required (M)	-330.39	-206.50	-123.90
(=) Excess Retained (M)	780.02	903.92	986.51
(/) Shares Outstanding (M)	2,121.12	2,121.12	2,121.12
(=) Excess Retained per Share	0.37	0.43	0.47
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.37	0.43	0.47
(=) Adjusted Dividend	0.62	0.68	0.72
WACC / Discount Rate	5.63%	5.63%	5.63%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$131.46	$145.15	$154.89
Upside / Downside	325.18%	369.44%	400.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,651.96	1,759.34	1,873.70	1,995.49	2,125.20	2,263.33	2,331.23
Payout Ratio	32.78%	44.23%	55.67%	67.11%	78.56%	90.00%	92.50%
Projected Dividends (M)	541.55	778.08	1,043.08	1,339.23	1,669.48	2,037.00	2,156.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.63%	5.63%	5.63%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	729.69	736.61	743.52
Year 2 PV (M)	917.36	934.83	952.47
Year 3 PV (M)	1,104.56	1,136.27	1,168.58
Year 4 PV (M)	1,291.30	1,340.96	1,392.04
Year 5 PV (M)	1,477.58	1,548.94	1,623.04
PV of Terminal Value (M)	59,453.69	62,325.32	65,306.86
Equity Value (M)	64,974.18	68,022.94	71,186.52
Shares Outstanding (M)	2,121.12	2,121.12	2,121.12
Fair Value	$30.63	$32.07	$33.56
Upside / Downside	-0.93%	3.72%	8.54%

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

Shanghai Putailai New Energy Technology Co.,Ltd. (603659.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener