DDM Analysis: 603136.SS

Valuation Snapshot

Stable Growth	$5.33 - $9.71	$7.15
Multi-Stage	$9.59 - $10.52	$10.05
Blended Fair Value	$8.60
Current Price	$11.83
Upside	-27.32%
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	9.79%	2.60%	0.38	0.01	0.01	0.16	0.31	0.24	0.14	0.07	0.20	0.20
YoY Growth	-	-	4,652.74%	-28.01%	-92.99%	-49.49%	31.72%	68.34%	89.39%	-61.94%	-0.18%	-33.14%
Dividend Yield	-	-	3.25%	0.06%	0.05%	1.12%	2.08%	2.30%	1.06%	0.59%	2.11%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	102.49
(-) Cash Dividends Paid (M)	65.83
(=) Cash Retained (M)	36.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20.50	12.81	7.69
Cash Retained (M)	36.66	36.66	36.66
(-) Cash Required (M)	-20.50	-12.81	-7.69
(=) Excess Retained (M)	16.16	23.85	28.97
(/) Shares Outstanding (M)	272.43	272.43	272.43
(=) Excess Retained per Share	0.06	0.09	0.11
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.06	0.09	0.11
(=) Adjusted Dividend	0.30	0.33	0.35
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	0.60%	1.60%	2.60%
Fair Value	$5.33	$7.15	$9.71
Upside / Downside	-54.92%	-39.56%	-17.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	102.49	104.13	105.79	107.48	109.20	110.94	114.27
Payout Ratio	64.23%	69.39%	74.54%	79.69%	84.85%	90.00%	92.50%
Projected Dividends (M)	65.83	72.25	78.86	85.65	92.65	99.85	105.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	0.60%	1.60%	2.60%
Year 1 PV (M)	67.31	67.98	68.65
Year 2 PV (M)	68.45	69.82	71.20
Year 3 PV (M)	69.27	71.36	73.49
Year 4 PV (M)	69.81	72.63	75.53
Year 5 PV (M)	70.10	73.65	77.35
PV of Terminal Value (M)	2,266.34	2,381.25	2,500.77
Equity Value (M)	2,611.30	2,736.70	2,867.00
Shares Outstanding (M)	272.43	272.43	272.43
Fair Value	$9.59	$10.05	$10.52
Upside / Downside	-18.97%	-15.08%	-11.04%

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

Jiangsu Tianmu Lake Tourism Co.,Ltd (603136.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener