DDM Analysis: 603019.SS

Valuation Snapshot

Stable Growth	$27.29 - $58.23	$38.82
Multi-Stage	$19.92 - $21.76	$20.82
Blended Fair Value	$29.82
Current Price	$119.25
Upside	-74.99%
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	7.67%	22.58%	0.21	0.34	0.20	0.15	0.12	0.15	0.13	0.10	0.07	0.04
YoY Growth	-	-	-39.01%	74.38%	27.94%	25.13%	-15.01%	8.84%	34.55%	44.79%	56.40%	59.60%
Dividend Yield	-	-	0.32%	0.70%	0.52%	0.52%	0.43%	0.47%	0.41%	0.35%	0.51%	0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,105.95
(-) Cash Dividends Paid (M)	411.33
(=) Cash Retained (M)	1,694.61

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	421.19	263.24	157.95
Cash Retained (M)	1,694.61	1,694.61	1,694.61
(-) Cash Required (M)	-421.19	-263.24	-157.95
(=) Excess Retained (M)	1,273.42	1,431.37	1,536.67
(/) Shares Outstanding (M)	1,458.81	1,458.81	1,458.81
(=) Excess Retained per Share	0.87	0.98	1.05
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.87	0.98	1.05
(=) Adjusted Dividend	1.15	1.26	1.34
WACC / Discount Rate	9.97%	9.97%	9.97%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$27.29	$38.82	$58.23
Upside / Downside	-77.12%	-67.45%	-51.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,105.95	2,242.83	2,388.62	2,543.88	2,709.23	2,885.33	2,971.89
Payout Ratio	19.53%	33.63%	47.72%	61.81%	75.91%	90.00%	92.50%
Projected Dividends (M)	411.33	754.17	1,139.83	1,572.44	2,056.48	2,596.80	2,749.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.97%	9.97%	9.97%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	679.38	685.82	692.26
Year 2 PV (M)	924.98	942.60	960.39
Year 3 PV (M)	1,149.52	1,182.52	1,216.14
Year 4 PV (M)	1,354.29	1,406.37	1,459.94
Year 5 PV (M)	1,540.54	1,614.95	1,692.20
PV of Terminal Value (M)	23,413.50	24,544.38	25,718.54
Equity Value (M)	29,062.21	30,376.64	31,739.48
Shares Outstanding (M)	1,458.81	1,458.81	1,458.81
Fair Value	$19.92	$20.82	$21.76
Upside / Downside	-83.29%	-82.54%	-81.76%

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

Dawning Information Industry Co., Ltd. (603019.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener