DDM Analysis: 0Z4I.L

Valuation Snapshot

Stable Growth	$42.77 - $66.13	$53.61
Multi-Stage	$89.29 - $98.38	$93.74
Blended Fair Value	$73.68
Current Price	$63.26
Upside	16.47%
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	-18.19%	5.57%	0.21	0.47	0.97	0.91	0.73	0.57	0.67	0.29	0.21	0.16
YoY Growth	-	-	-55.86%	-51.15%	7.26%	23.93%	27.84%	-14.08%	127.93%	39.42%	34.19%	28.10%
Dividend Yield	-	-	0.32%	0.77%	1.18%	0.45%	0.51%	0.47%	1.09%	0.32%	0.69%	1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,007.99
(-) Cash Dividends Paid (M)	773.79
(=) Cash Retained (M)	4,234.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,001.60	626.00	375.60
Cash Retained (M)	4,234.20	4,234.20	4,234.20
(-) Cash Required (M)	-1,001.60	-626.00	-375.60
(=) Excess Retained (M)	3,232.60	3,608.20	3,858.60
(/) Shares Outstanding (M)	1,090.09	1,090.09	1,090.09
(=) Excess Retained per Share	2.97	3.31	3.54
LTM Dividend per Share	0.71	0.71	0.71
(+) Excess Retained per Share	2.97	3.31	3.54
(=) Adjusted Dividend	3.68	4.02	4.25
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-1.77%	-0.77%	0.23%
Fair Value	$42.77	$53.61	$66.13
Upside / Downside	-32.39%	-15.26%	4.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,007.99	4,969.65	4,931.61	4,893.86	4,856.39	4,819.21	4,963.79
Payout Ratio	15.45%	30.36%	45.27%	60.18%	75.09%	90.00%	92.50%
Projected Dividends (M)	773.79	1,508.83	2,232.58	2,945.15	3,646.68	4,337.29	4,591.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-1.77%	-0.77%	0.23%
Year 1 PV (M)	1,400.16	1,414.42	1,428.67
Year 2 PV (M)	1,922.56	1,961.90	2,001.64
Year 3 PV (M)	2,353.52	2,426.12	2,500.21
Year 4 PV (M)	2,704.23	2,816.04	2,931.28
Year 5 PV (M)	2,984.71	3,139.76	3,301.17
PV of Terminal Value (M)	85,965.67	90,431.20	95,080.41
Equity Value (M)	97,330.86	102,189.44	107,243.38
Shares Outstanding (M)	1,090.09	1,090.09	1,090.09
Fair Value	$89.29	$93.74	$98.38
Upside / Downside	41.14%	48.19%	55.52%

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

Sunny Optical Technology (Group) Company Limited (0Z4I.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener