DDM Analysis: 600360.SS

Valuation Snapshot

Stable Growth	$4.04 - $10.06	$6.06
Multi-Stage	$5.17 - $5.67	$5.42
Blended Fair Value	$5.74
Current Price	$8.31
Upside	-30.94%
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	-5.13%	3.57%	0.11	0.13	0.15	0.12	0.15	0.14	0.09	0.08	0.08	0.07
YoY Growth	-	-	-15.78%	-15.54%	26.69%	-16.99%	2.71%	65.20%	4.49%	9.21%	4.27%	-5.97%
Dividend Yield	-	-	1.62%	2.01%	2.03%	1.68%	2.28%	1.91%	1.30%	1.06%	0.96%	0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	175.41
(-) Cash Dividends Paid (M)	59.87
(=) Cash Retained (M)	115.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	35.08	21.93	13.16
Cash Retained (M)	115.54	115.54	115.54
(-) Cash Required (M)	-35.08	-21.93	-13.16
(=) Excess Retained (M)	80.46	93.62	102.39
(/) Shares Outstanding (M)	934.93	934.93	934.93
(=) Excess Retained per Share	0.09	0.10	0.11
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.09	0.10	0.11
(=) Adjusted Dividend	0.15	0.16	0.17
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	2.43%	3.43%	4.43%
Fair Value	$4.04	$6.06	$10.06
Upside / Downside	-51.33%	-27.07%	21.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	175.41	181.43	187.66	194.10	200.77	207.66	213.89
Payout Ratio	34.13%	45.30%	56.48%	67.65%	78.83%	90.00%	92.50%
Projected Dividends (M)	59.87	82.20	105.99	131.32	158.26	186.89	197.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	2.43%	3.43%	4.43%
Year 1 PV (M)	76.63	77.37	78.12
Year 2 PV (M)	92.11	93.91	95.74
Year 3 PV (M)	106.38	109.53	112.74
Year 4 PV (M)	119.52	124.25	129.13
Year 5 PV (M)	131.57	138.12	144.93
PV of Terminal Value (M)	4,306.81	4,521.18	4,744.00
Equity Value (M)	4,833.01	5,064.37	5,304.66
Shares Outstanding (M)	934.93	934.93	934.93
Fair Value	$5.17	$5.42	$5.67
Upside / Downside	-37.79%	-34.82%	-31.72%

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

Jilin Sino-Microelectronics Co., Ltd. (600360.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener