DDM Analysis: 000917.SZ

Valuation Snapshot

Stable Growth	$0.75 - $1.08	$0.91
Multi-Stage	$4.15 - $4.60	$4.37
Blended Fair Value	$2.64
Current Price	$8.38
Upside	-68.48%
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	39.74%	-4.72%	0.09	0.08	0.11	0.17	0.21	0.02	0.23	0.26	0.29	0.24
YoY Growth	-	-	11.06%	-20.36%	-37.21%	-19.52%	1,092.31%	-92.33%	-14.09%	-9.56%	21.42%	59.86%
Dividend Yield	-	-	1.16%	1.27%	1.72%	3.03%	4.56%	0.29%	2.46%	3.38%	2.20%	1.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	167.06
(-) Cash Dividends Paid (M)	90.99
(=) Cash Retained (M)	76.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.41	20.88	12.53
Cash Retained (M)	76.06	76.06	76.06
(-) Cash Required (M)	-33.41	-20.88	-12.53
(=) Excess Retained (M)	42.65	55.18	63.53
(/) Shares Outstanding (M)	1,462.57	1,462.57	1,462.57
(=) Excess Retained per Share	0.03	0.04	0.04
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.03	0.04	0.04
(=) Adjusted Dividend	0.09	0.10	0.11
WACC / Discount Rate	4.60%	4.60%	4.60%
Growth Rate	-6.72%	-5.72%	-4.72%
Fair Value	$0.75	$0.91	$1.08
Upside / Downside	-91.01%	-89.10%	-87.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	167.06	157.50	148.49	140.00	131.99	124.44	128.18
Payout Ratio	54.47%	61.58%	68.68%	75.79%	82.89%	90.00%	92.50%
Projected Dividends (M)	90.99	96.98	101.99	106.10	109.41	112.00	118.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.60%	4.60%	4.60%
Growth Rate	-6.72%	-5.72%	-4.72%
Year 1 PV (M)	91.74	92.72	93.70
Year 2 PV (M)	91.25	93.22	95.21
Year 3 PV (M)	89.80	92.72	95.70
Year 4 PV (M)	87.59	91.41	95.35
Year 5 PV (M)	84.81	89.46	94.30
PV of Terminal Value (M)	5,622.38	5,930.28	6,251.53
Equity Value (M)	6,067.58	6,389.81	6,725.80
Shares Outstanding (M)	1,462.57	1,462.57	1,462.57
Fair Value	$4.15	$4.37	$4.60
Upside / Downside	-50.49%	-47.87%	-45.12%

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

Hunan TV & Broadcast Intermediary Co., Ltd. (000917.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener