DDM Analysis: 603585.SS

Valuation Snapshot

Stable Growth	$15.00 - $43.04	$23.49
Multi-Stage	$16.83 - $18.46	$17.63
Blended Fair Value	$20.56
Current Price	$18.28
Upside	12.46%
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	-12.70%	22.35%	0.28	0.58	0.34	0.28	0.56	0.56	0.39	0.31	0.00	0.02
YoY Growth	-	-	-50.81%	69.78%	21.64%	-50.00%	-0.20%	44.29%	25.00%	0.00%	-100.00%	-58.25%
Dividend Yield	-	-	1.97%	4.75%	1.88%	1.61%	3.61%	2.84%	1.48%	1.28%	0.00%	0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	119.78
(-) Cash Dividends Paid (M)	42.77
(=) Cash Retained (M)	77.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23.96	14.97	8.98
Cash Retained (M)	77.02	77.02	77.02
(-) Cash Required (M)	-23.96	-14.97	-8.98
(=) Excess Retained (M)	53.06	62.04	68.03
(/) Shares Outstanding (M)	193.75	193.75	193.75
(=) Excess Retained per Share	0.27	0.32	0.35
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	0.27	0.32	0.35
(=) Adjusted Dividend	0.49	0.54	0.57
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.96%	3.96%	4.96%
Fair Value	$15.00	$23.49	$43.04
Upside / Downside	-17.93%	28.48%	135.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	119.78	124.52	129.46	134.58	139.91	145.45	149.81
Payout Ratio	35.70%	46.56%	57.42%	68.28%	79.14%	90.00%	92.50%
Projected Dividends (M)	42.77	57.98	74.34	91.89	110.73	130.91	138.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.96%	3.96%	4.96%
Year 1 PV (M)	53.99	54.52	55.04
Year 2 PV (M)	64.46	65.72	66.99
Year 3 PV (M)	74.20	76.39	78.61
Year 4 PV (M)	83.26	86.54	89.92
Year 5 PV (M)	91.66	96.20	100.92
PV of Terminal Value (M)	2,892.89	3,036.14	3,185.00
Equity Value (M)	3,260.47	3,415.50	3,576.48
Shares Outstanding (M)	193.75	193.75	193.75
Fair Value	$16.83	$17.63	$18.46
Upside / Downside	-7.94%	-3.56%	0.98%

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

Suli Co., Ltd. (603585.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener