DDM Analysis: 603019.SS

Valuation Snapshot

Stable Growth	$22.91 - $43.26	$31.15
Multi-Stage	$17.53 - $19.13	$18.32
Blended Fair Value	$24.73
Current Price	$119.25
Upside	-79.26%
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	7.67%	22.58%	0.21	0.34	0.20	0.15	0.12	0.15	0.13	0.10	0.07	0.04
YoY Growth	-	-	-39.01%	74.38%	27.94%	25.13%	-15.01%	8.84%	34.55%	44.79%	56.40%	59.60%
Dividend Yield	-	-	0.32%	0.70%	0.52%	0.52%	0.43%	0.47%	0.41%	0.35%	0.51%	0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,105.95
(-) Cash Dividends Paid (M)	411.33
(=) Cash Retained (M)	1,694.61

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	421.19	263.24	157.95
Cash Retained (M)	1,694.61	1,694.61	1,694.61
(-) Cash Required (M)	-421.19	-263.24	-157.95
(=) Excess Retained (M)	1,273.42	1,431.37	1,536.67
(/) Shares Outstanding (M)	1,458.81	1,458.81	1,458.81
(=) Excess Retained per Share	0.87	0.98	1.05
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.87	0.98	1.05
(=) Adjusted Dividend	1.15	1.26	1.34
WACC / Discount Rate	10.82%	10.82%	10.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22.91	$31.15	$43.26
Upside / Downside	-80.79%	-73.88%	-63.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,105.95	2,242.83	2,388.62	2,543.88	2,709.23	2,885.33	2,971.89
Payout Ratio	19.53%	33.63%	47.72%	61.81%	75.91%	90.00%	92.50%
Projected Dividends (M)	411.33	754.17	1,139.83	1,572.44	2,056.48	2,596.80	2,749.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.82%	10.82%	10.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	674.15	680.54	686.93
Year 2 PV (M)	910.79	928.14	945.65
Year 3 PV (M)	1,123.17	1,155.41	1,188.26
Year 4 PV (M)	1,313.06	1,363.56	1,415.50
Year 5 PV (M)	1,482.14	1,553.72	1,628.05
PV of Terminal Value (M)	20,067.50	21,036.77	22,043.13
Equity Value (M)	25,570.81	26,718.14	27,907.53
Shares Outstanding (M)	1,458.81	1,458.81	1,458.81
Fair Value	$17.53	$18.32	$19.13
Upside / Downside	-85.30%	-84.64%	-83.96%

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

Dawning Information Industry Co., Ltd. (603019.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener