DDM Analysis: 688138.SS

Valuation Snapshot

Stable Growth	$120.30 - $141.73	$132.82
Multi-Stage	$90.27 - $99.06	$94.58
Blended Fair Value	$113.70
Current Price	$32.98
Upside	244.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	65.26%	29.84%	0.23	0.14	0.08	0.11	0.08	0.02	0.01	0.01	0.00	0.02
YoY Growth	-	-	59.11%	81.07%	-25.43%	33.96%	328.29%	67.38%	4.20%	229.20%	-81.71%	5.25%
Dividend Yield	-	-	0.88%	0.79%	0.34%	0.71%	0.46%	0.10%	0.06%	0.00%	0.00%	0.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	195.30
(-) Cash Dividends Paid (M)	76.93
(=) Cash Retained (M)	118.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	39.06	24.41	14.65
Cash Retained (M)	118.37	118.37	118.37
(-) Cash Required (M)	-39.06	-24.41	-14.65
(=) Excess Retained (M)	79.31	93.96	103.72
(/) Shares Outstanding (M)	274.04	274.04	274.04
(=) Excess Retained per Share	0.29	0.34	0.38
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.29	0.34	0.38
(=) Adjusted Dividend	0.57	0.62	0.66
WACC / Discount Rate	0.32%	0.32%	0.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$120.30	$132.82	$141.73
Upside / Downside	264.76%	302.73%	329.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	195.30	207.99	221.51	235.91	251.24	267.57	275.60
Payout Ratio	39.39%	49.51%	59.63%	69.76%	79.88%	90.00%	92.50%
Projected Dividends (M)	76.93	102.98	132.10	164.56	200.69	240.81	254.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.32%	0.32%	0.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	101.69	102.65	103.61
Year 2 PV (M)	128.80	131.25	133.73
Year 3 PV (M)	158.44	162.98	167.62
Year 4 PV (M)	190.79	198.13	205.68
Year 5 PV (M)	226.07	236.98	248.32
PV of Terminal Value (M)	23,931.51	25,087.41	26,287.55
Equity Value (M)	24,737.29	25,919.41	27,146.51
Shares Outstanding (M)	274.04	274.04	274.04
Fair Value	$90.27	$94.58	$99.06
Upside / Downside	173.71%	186.79%	200.37%

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

Shenzhen Qingyi Photomask Limited (688138.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener