DDM Analysis: 603167.SS

Valuation Snapshot

Stable Growth	$11.85 - $26.59	$17.16
Multi-Stage	$15.38 - $16.87	$16.11
Blended Fair Value	$16.64
Current Price	$9.42
Upside	76.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.29%	18.10%	0.81	0.16	0.20	0.18	0.48	0.65	0.46	0.28	0.18	0.22
YoY Growth	-	-	397.25%	-17.67%	10.54%	-63.00%	-26.31%	42.79%	61.51%	56.25%	-16.57%	42.32%
Dividend Yield	-	-	9.54%	1.83%	2.69%	2.35%	5.55%	8.36%	4.30%	2.74%	1.67%	2.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	288.89
(-) Cash Dividends Paid (M)	104.19
(=) Cash Retained (M)	184.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.78	36.11	21.67
Cash Retained (M)	184.70	184.70	184.70
(-) Cash Required (M)	-57.78	-36.11	-21.67
(=) Excess Retained (M)	126.92	148.59	163.03
(/) Shares Outstanding (M)	473.38	473.38	473.38
(=) Excess Retained per Share	0.27	0.31	0.34
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	0.27	0.31	0.34
(=) Adjusted Dividend	0.49	0.53	0.56
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	2.29%	3.29%	4.29%
Fair Value	$11.85	$17.16	$26.59
Upside / Downside	25.81%	82.18%	182.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	288.89	298.41	308.24	318.39	328.87	339.70	349.89
Payout Ratio	36.07%	46.85%	57.64%	68.43%	79.21%	90.00%	92.50%
Projected Dividends (M)	104.19	139.81	177.67	217.86	260.51	305.73	323.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	2.29%	3.29%	4.29%
Year 1 PV (M)	130.00	131.27	132.54
Year 2 PV (M)	153.60	156.62	159.67
Year 3 PV (M)	175.13	180.32	185.61
Year 4 PV (M)	194.72	202.44	210.40
Year 5 PV (M)	212.48	223.07	234.08
PV of Terminal Value (M)	6,413.00	6,732.65	7,064.92
Equity Value (M)	7,278.93	7,626.37	7,987.21
Shares Outstanding (M)	473.38	473.38	473.38
Fair Value	$15.38	$16.11	$16.87
Upside / Downside	63.23%	71.02%	79.12%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Bohai Ferry Group Co., Ltd. (603167.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener