DDM Analysis: 688601.SS

Valuation Snapshot

Stable Growth	$24.13 - $83.62	$78.37
Multi-Stage	$11.30 - $12.34	$11.81
Blended Fair Value	$45.09
Current Price	$43.24
Upside	4.28%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
DPS	51.68%	59.92%	0.63	0.35	0.40	0.17	0.16	0.08	0.08	0.16	0.20	0.03
YoY Growth	-	-	77.17%	-11.64%	131.19%	11.35%	99.23%	0.39%	-50.00%	-23.31%	534.72%	457.78%
Dividend Yield	-	-	1.56%	0.77%	0.69%	0.22%	0.21%	0.10%	0.00%	0.00%	0.27%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54.12
(-) Cash Dividends Paid (M)	53.59
(=) Cash Retained (M)	0.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.82	6.77	4.06
Cash Retained (M)	0.53	0.53	0.53
(-) Cash Required (M)	-10.82	-6.77	-4.06
(=) Excess Retained (M)	-10.29	-6.23	-3.53
(/) Shares Outstanding (M)	128.72	128.72	128.72
(=) Excess Retained per Share	-0.08	-0.05	-0.03
LTM Dividend per Share	0.42	0.42	0.42
(+) Excess Retained per Share	-0.08	-0.05	-0.03
(=) Adjusted Dividend	0.34	0.37	0.39
WACC / Discount Rate	6.97%	6.97%	6.97%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$24.13	$78.37	$83.62
Upside / Downside	-44.21%	81.24%	93.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54.12	57.64	61.39	65.38	69.63	74.15	76.38
Payout Ratio	99.02%	97.21%	95.41%	93.61%	91.80%	90.00%	92.50%
Projected Dividends (M)	53.59	56.03	58.57	61.20	63.92	66.74	70.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.97%	6.97%	6.97%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	51.89	52.38	52.87
Year 2 PV (M)	50.23	51.18	52.15
Year 3 PV (M)	48.60	50.00	51.42
Year 4 PV (M)	47.01	48.82	50.68
Year 5 PV (M)	45.45	47.65	49.93
PV of Terminal Value (M)	1,211.68	1,270.21	1,330.97
Equity Value (M)	1,454.86	1,520.24	1,588.02
Shares Outstanding (M)	128.72	128.72	128.72
Fair Value	$11.30	$11.81	$12.34
Upside / Downside	-73.86%	-72.69%	-71.47%

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

Wuxi ETEK Microelectronics Co.,Ltd. (688601.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener