DDM Analysis: 603486.SS

Valuation Snapshot

Stable Growth	$473.53 - $557.90	$522.83
Multi-Stage	$160.73 - $176.29	$168.36
Blended Fair Value	$345.60
Current Price	$107.50
Upside	221.49%
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	4.82%	4.82%	4.82%
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	4.82%	4.82%	4.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	530.74	535.77	540.80
Year 2 PV (M)	767.41	782.02	796.78
Year 3 PV (M)	1,007.13	1,036.04	1,065.50
Year 4 PV (M)	1,249.95	1,298.02	1,347.46
Year 5 PV (M)	1,495.89	1,568.14	1,643.15
PV of Terminal Value (M)	87,138.77	91,347.60	95,717.52
Equity Value (M)	92,189.89	96,567.60	101,111.22
Shares Outstanding (M)	573.56	573.56	573.56
Fair Value	$160.73	$168.36	$176.29
Upside / Downside	49.52%	56.62%	63.99%

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

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