DDM Analysis: 600814.SS

Valuation Snapshot

Stable Growth	$3.32 - $5.78	$4.37
Multi-Stage	$6.48 - $7.13	$6.80
Blended Fair Value	$5.59
Current Price	$7.46
Upside	-25.13%
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	17.90%	17.02%	0.14	0.13	0.18	0.11	0.09	0.06	0.08	0.08	0.09	0.10
YoY Growth	-	-	10.15%	-31.67%	74.10%	12.94%	53.93%	-20.47%	-2.93%	-15.81%	-4.76%	241.57%
Dividend Yield	-	-	1.77%	1.99%	2.37%	1.35%	1.68%	1.11%	1.22%	1.05%	0.78%	1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	196.38
(-) Cash Dividends Paid (M)	100.76
(=) Cash Retained (M)	95.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	39.28	24.55	14.73
Cash Retained (M)	95.62	95.62	95.62
(-) Cash Required (M)	-39.28	-24.55	-14.73
(=) Excess Retained (M)	56.34	71.07	80.89
(/) Shares Outstanding (M)	765.86	765.86	765.86
(=) Excess Retained per Share	0.07	0.09	0.11
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.07	0.09	0.11
(=) Adjusted Dividend	0.21	0.22	0.24
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.00%	1.00%	2.00%
Fair Value	$3.32	$4.37	$5.78
Upside / Downside	-55.52%	-41.39%	-22.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	196.38	198.34	200.32	202.32	204.33	206.37	212.56
Payout Ratio	51.31%	59.05%	66.79%	74.52%	82.26%	90.00%	92.50%
Projected Dividends (M)	100.76	117.12	133.78	150.77	168.09	185.73	196.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.00%	1.00%	2.00%
Year 1 PV (M)	109.21	110.30	111.39
Year 2 PV (M)	116.33	118.66	121.03
Year 3 PV (M)	122.25	125.95	129.73
Year 4 PV (M)	127.08	132.24	137.56
Year 5 PV (M)	130.94	137.62	144.57
PV of Terminal Value (M)	4,359.03	4,581.39	4,812.74
Equity Value (M)	4,964.83	5,206.16	5,457.00
Shares Outstanding (M)	765.86	765.86	765.86
Fair Value	$6.48	$6.80	$7.13
Upside / Downside	-13.10%	-8.88%	-4.49%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hangzhou Jiebai Group Co., Limited (600814.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener