DDM Analysis: 603013.SS

Valuation Snapshot

Stable Growth	$8.41 - $12.49	$10.36
Multi-Stage	$20.31 - $22.39	$21.33
Blended Fair Value	$15.84
Current Price	$26.00
Upside	-39.06%
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	-2.45%	10.39%	0.45	0.55	0.71	0.72	0.55	0.51	0.14	0.44	0.31	0.07
YoY Growth	-	-	-17.10%	-22.97%	-0.93%	29.40%	7.94%	267.29%	-68.51%	40.86%	369.52%	-60.25%
Dividend Yield	-	-	2.73%	3.32%	4.55%	4.98%	4.13%	3.44%	0.76%	2.64%	1.87%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	543.37
(-) Cash Dividends Paid (M)	205.67
(=) Cash Retained (M)	337.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	108.67	67.92	40.75
Cash Retained (M)	337.70	337.70	337.70
(-) Cash Required (M)	-108.67	-67.92	-40.75
(=) Excess Retained (M)	229.03	269.78	296.95
(/) Shares Outstanding (M)	514.30	514.30	514.30
(=) Excess Retained per Share	0.45	0.52	0.58
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.45	0.52	0.58
(=) Adjusted Dividend	0.85	0.92	0.98
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-3.19%	-2.19%	-1.19%
Fair Value	$8.41	$10.36	$12.49
Upside / Downside	-67.66%	-60.16%	-51.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	543.37	531.46	519.81	508.41	497.27	486.36	500.96
Payout Ratio	37.85%	48.28%	58.71%	69.14%	79.57%	90.00%	92.50%
Projected Dividends (M)	205.67	256.59	305.18	351.52	395.68	437.73	463.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-3.19%	-2.19%	-1.19%
Year 1 PV (M)	238.38	240.85	243.31
Year 2 PV (M)	263.41	268.88	274.40
Year 3 PV (M)	281.87	290.70	299.70
Year 4 PV (M)	294.76	307.13	319.89
Year 5 PV (M)	302.95	318.93	335.57
PV of Terminal Value (M)	9,065.58	9,543.59	10,041.54
Equity Value (M)	10,446.96	10,970.06	11,514.41
Shares Outstanding (M)	514.30	514.30	514.30
Fair Value	$20.31	$21.33	$22.39
Upside / Downside	-21.87%	-17.96%	-13.89%

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

YAPP Automotive Systems Co., Ltd. (603013.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener