DDM Analysis: 603288.SS

Valuation Snapshot

Stable Growth	$71.03 - $240.40	$225.27
Multi-Stage	$37.47 - $41.00	$39.21
Blended Fair Value	$132.24
Current Price	$38.96
Upside	239.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.87%	25.71%	0.65	0.58	0.57	0.59	0.52	0.47	0.41	0.33	0.29	0.23
YoY Growth	-	-	13.41%	1.22%	-3.83%	14.41%	10.38%	15.23%	24.86%	13.28%	27.05%	241.49%
Dividend Yield	-	-	1.61%	1.45%	0.89%	0.90%	0.56%	0.77%	0.97%	1.18%	1.70%	1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,851.43
(-) Cash Dividends Paid (M)	4,785.22
(=) Cash Retained (M)	2,066.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,370.29	856.43	513.86
Cash Retained (M)	2,066.21	2,066.21	2,066.21
(-) Cash Required (M)	-1,370.29	-856.43	-513.86
(=) Excess Retained (M)	695.93	1,209.78	1,552.35
(/) Shares Outstanding (M)	5,635.03	5,635.03	5,635.03
(=) Excess Retained per Share	0.12	0.21	0.28
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.12	0.21	0.28
(=) Adjusted Dividend	0.97	1.06	1.12
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.87%	5.87%	6.87%
Fair Value	$71.03	$225.27	$240.40
Upside / Downside	82.31%	478.22%	517.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,851.43	7,253.86	7,679.92	8,131.01	8,608.60	9,114.24	9,387.67
Payout Ratio	69.84%	73.87%	77.91%	81.94%	85.97%	90.00%	92.50%
Projected Dividends (M)	4,785.22	5,358.72	5,983.09	6,662.31	7,400.69	8,202.82	8,683.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.87%	5.87%	6.87%
Year 1 PV (M)	4,993.05	5,040.66	5,088.27
Year 2 PV (M)	5,194.40	5,293.93	5,394.41
Year 3 PV (M)	5,389.40	5,545.04	5,703.65
Year 4 PV (M)	5,578.17	5,794.00	6,016.02
Year 5 PV (M)	5,760.87	6,040.82	6,331.54
PV of Terminal Value (M)	184,253.96	193,207.67	202,506.11
Equity Value (M)	211,169.86	220,922.11	231,040.01
Shares Outstanding (M)	5,635.03	5,635.03	5,635.03
Fair Value	$37.47	$39.21	$41.00
Upside / Downside	-3.81%	0.63%	5.24%

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

Foshan Haitian Flavouring and Food Company Ltd. (603288.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener