DDM Analysis: 603501.SS

Valuation Snapshot

Stable Growth	$68.54 - $153.46	$99.17
Multi-Stage	$48.62 - $53.14	$50.84
Blended Fair Value	$75.01
Current Price	$151.17
Upside	-50.38%
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	15.59%	39.14%	0.54	0.47	0.68	0.47	0.34	0.26	0.12	0.03	0.00	0.03
YoY Growth	-	-	15.59%	-30.87%	44.80%	37.78%	29.47%	127.29%	353.40%	0.00%	-100.00%	70.88%
Dividend Yield	-	-	0.41%	0.47%	0.74%	0.33%	0.18%	0.23%	0.29%	0.08%	0.00%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,158.16
(-) Cash Dividends Paid (M)	428.51
(=) Cash Retained (M)	3,729.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	831.63	519.77	311.86
Cash Retained (M)	3,729.65	3,729.65	3,729.65
(-) Cash Required (M)	-831.63	-519.77	-311.86
(=) Excess Retained (M)	2,898.01	3,209.88	3,417.78
(/) Shares Outstanding (M)	1,212.83	1,212.83	1,212.83
(=) Excess Retained per Share	2.39	2.65	2.82
LTM Dividend per Share	0.35	0.35	0.35
(+) Excess Retained per Share	2.39	2.65	2.82
(=) Adjusted Dividend	2.74	3.00	3.17
WACC / Discount Rate	9.72%	9.72%	9.72%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$68.54	$99.17	$153.46
Upside / Downside	-54.66%	-34.40%	1.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,158.16	4,428.44	4,716.29	5,022.84	5,349.33	5,697.04	5,867.95
Payout Ratio	10.31%	26.24%	42.18%	58.12%	74.06%	90.00%	92.50%
Projected Dividends (M)	428.51	1,162.21	1,989.48	2,919.38	3,961.77	5,127.33	5,427.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.72%	9.72%	9.72%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,049.29	1,059.24	1,069.18
Year 2 PV (M)	1,621.67	1,652.55	1,683.73
Year 3 PV (M)	2,148.44	2,210.12	2,272.96
Year 4 PV (M)	2,632.28	2,733.51	2,837.64
Year 5 PV (M)	3,075.71	3,224.27	3,378.51
PV of Terminal Value (M)	48,440.86	50,780.57	53,209.83
Equity Value (M)	58,968.26	61,660.26	64,451.86
Shares Outstanding (M)	1,212.83	1,212.83	1,212.83
Fair Value	$48.62	$50.84	$53.14
Upside / Downside	-67.84%	-66.37%	-64.85%

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

OmniVision Integrated Circuits Group, Inc. (603501.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener