DDM Analysis: 603385.SS

Valuation Snapshot

Stable Growth	$0.76 - $1.03	$0.89
Multi-Stage	$2.27 - $2.51	$2.39
Blended Fair Value	$1.64
Current Price	$6.48
Upside	-74.66%
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	-30.17%	-17.76%	0.04	0.14	0.25	0.31	0.24	0.22	0.22	0.26	0.24	0.30
YoY Growth	-	-	-73.36%	-44.10%	-20.22%	27.25%	9.84%	-0.33%	-12.69%	6.02%	-18.66%	13.58%
Dividend Yield	-	-	0.58%	2.25%	3.04%	3.46%	2.09%	2.06%	1.97%	1.88%	1.64%	2.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	60.73
(-) Cash Dividends Paid (M)	42.13
(=) Cash Retained (M)	18.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.15	7.59	4.55
Cash Retained (M)	18.60	18.60	18.60
(-) Cash Required (M)	-12.15	-7.59	-4.55
(=) Excess Retained (M)	6.45	11.01	14.04
(/) Shares Outstanding (M)	381.37	381.37	381.37
(=) Excess Retained per Share	0.02	0.03	0.04
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.02	0.03	0.04
(=) Adjusted Dividend	0.13	0.14	0.15
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-8.66%	-7.66%	-6.66%
Fair Value	$0.76	$0.89	$1.03
Upside / Downside	-88.34%	-86.21%	-84.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	60.73	56.08	51.78	47.81	44.15	40.77	41.99
Payout Ratio	69.37%	73.50%	77.62%	81.75%	85.87%	90.00%	92.50%
Projected Dividends (M)	42.13	41.21	40.19	39.09	37.92	36.69	38.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-8.66%	-7.66%	-6.66%
Year 1 PV (M)	38.19	38.61	39.03
Year 2 PV (M)	34.52	35.28	36.05
Year 3 PV (M)	31.11	32.14	33.20
Year 4 PV (M)	27.97	29.21	30.50
Year 5 PV (M)	25.08	26.48	27.95
PV of Terminal Value (M)	710.32	750.07	791.57
Equity Value (M)	867.19	911.80	958.29
Shares Outstanding (M)	381.37	381.37	381.37
Fair Value	$2.27	$2.39	$2.51
Upside / Downside	-64.91%	-63.10%	-61.22%

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

Huida Sanitary Ware Co., Ltd. (603385.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener