DDM Analysis: 603766.SS

Valuation Snapshot

Stable Growth	$29.98 - $171.58	$56.27
Multi-Stage	$17.78 - $19.43	$18.59
Blended Fair Value	$37.43
Current Price	$12.02
Upside	211.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.69%	2.67%	0.10	0.08	0.07	0.09	0.12	0.02	0.42	0.21	0.08	0.09
YoY Growth	-	-	22.88%	24.51%	-26.32%	-21.70%	460.70%	-94.99%	98.84%	157.38%	-7.94%	11.39%
Dividend Yield	-	-	0.90%	1.28%	1.31%	2.11%	3.61%	0.63%	7.80%	3.12%	1.45%	1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,799.38
(-) Cash Dividends Paid (M)	825.46
(=) Cash Retained (M)	973.92

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	359.88	224.92	134.95
Cash Retained (M)	973.92	973.92	973.92
(-) Cash Required (M)	-359.88	-224.92	-134.95
(=) Excess Retained (M)	614.04	749.00	838.97
(/) Shares Outstanding (M)	2,085.69	2,085.69	2,085.69
(=) Excess Retained per Share	0.29	0.36	0.40
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.29	0.36	0.40
(=) Adjusted Dividend	0.69	0.75	0.80
WACC / Discount Rate	7.93%	7.93%	7.93%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$29.98	$56.27	$171.58
Upside / Downside	149.41%	368.12%	1,327.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,799.38	1,916.34	2,040.91	2,173.56	2,314.85	2,465.31	2,539.27
Payout Ratio	45.87%	54.70%	63.52%	72.35%	81.17%	90.00%	92.50%
Projected Dividends (M)	825.46	1,048.24	1,296.48	1,572.57	1,879.08	2,218.78	2,348.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.93%	7.93%	7.93%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	962.11	971.23	980.35
Year 2 PV (M)	1,092.19	1,112.99	1,133.99
Year 3 PV (M)	1,215.93	1,250.83	1,286.40
Year 4 PV (M)	1,333.54	1,384.83	1,437.57
Year 5 PV (M)	1,445.25	1,515.05	1,587.53
PV of Terminal Value (M)	31,041.12	32,540.42	34,097.10
Equity Value (M)	37,090.14	38,775.35	40,522.95
Shares Outstanding (M)	2,085.69	2,085.69	2,085.69
Fair Value	$17.78	$18.59	$19.43
Upside / Downside	47.95%	54.67%	61.64%

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

Ticker

Industry

Sector

Loncin Motor Co., Ltd. (603766.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener