DDM Analysis: 603486.SS

Valuation Snapshot

Stable Growth	$473.53 - $557.90	$522.83
Multi-Stage	$188.61 - $206.90	$197.58
Blended Fair Value	$360.21
Current Price	$107.50
Upside	235.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.37%	7.60%	0.37	0.95	1.12	0.50	0.01	0.30	0.00	0.00	0.16	0.43
YoY Growth	-	-	-60.82%	-15.47%	122.84%	6,427.21%	-97.43%	7,693.83%	3,057.84%	-99.92%	-63.32%	141.79%
Dividend Yield	-	-	0.60%	2.60%	1.36%	0.46%	0.01%	1.56%	0.01%	0.00%	0.77%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,609.01
(-) Cash Dividends Paid (M)	297.11
(=) Cash Retained (M)	1,311.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	321.80	201.13	120.68
Cash Retained (M)	1,311.90	1,311.90	1,311.90
(-) Cash Required (M)	-321.80	-201.13	-120.68
(=) Excess Retained (M)	990.10	1,110.77	1,191.22
(/) Shares Outstanding (M)	573.56	573.56	573.56
(=) Excess Retained per Share	1.73	1.94	2.08
LTM Dividend per Share	0.52	0.52	0.52
(+) Excess Retained per Share	1.73	1.94	2.08
(=) Adjusted Dividend	2.24	2.45	2.59
WACC / Discount Rate	4.56%	4.56%	4.56%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$473.53	$522.83	$557.90
Upside / Downside	340.49%	386.36%	418.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,609.01	1,713.59	1,824.98	1,943.60	2,069.93	2,204.48	2,270.61
Payout Ratio	18.47%	32.77%	47.08%	61.39%	75.69%	90.00%	92.50%
Projected Dividends (M)	297.11	561.58	859.18	1,193.10	1,566.80	1,984.03	2,100.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.56%	4.56%	4.56%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	532.07	537.11	542.16
Year 2 PV (M)	771.25	785.94	800.77
Year 3 PV (M)	1,014.72	1,043.84	1,073.53
Year 4 PV (M)	1,262.51	1,311.07	1,361.01
Year 5 PV (M)	1,514.70	1,587.86	1,663.83
PV of Terminal Value (M)	103,082.32	108,061.24	113,230.71
Equity Value (M)	108,177.58	113,327.07	118,672.00
Shares Outstanding (M)	573.56	573.56	573.56
Fair Value	$188.61	$197.58	$206.90
Upside / Downside	75.45%	83.80%	92.47%

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

Ecovacs Robotics Co., Ltd. (603486.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener