DDM Analysis: 688065.SS

Valuation Snapshot

Stable Growth	$7.08 - $10.39	$8.67
Multi-Stage	$10.42 - $11.46	$10.93
Blended Fair Value	$9.80
Current Price	$52.04
Upside	-81.17%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.02%	0.00%	0.22	0.21	0.32	0.52	0.01	0.19	0.27	0.00	0.00	0.00
YoY Growth	-	-	2.24%	-33.41%	-39.09%	8,672.41%	-96.81%	-32.15%	188,135.24%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.43%	0.48%	0.51%	0.67%	0.01%	0.17%	0.24%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	594.46
(-) Cash Dividends Paid (M)	26.51
(=) Cash Retained (M)	567.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	118.89	74.31	44.58
Cash Retained (M)	567.95	567.95	567.95
(-) Cash Required (M)	-118.89	-74.31	-44.58
(=) Excess Retained (M)	449.05	493.64	523.36
(/) Shares Outstanding (M)	653.86	653.86	653.86
(=) Excess Retained per Share	0.69	0.75	0.80
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.69	0.75	0.80
(=) Adjusted Dividend	0.73	0.80	0.84
WACC / Discount Rate	9.16%	9.16%	9.16%
Growth Rate	-1.01%	-0.01%	0.99%
Fair Value	$7.08	$8.67	$10.39
Upside / Downside	-86.40%	-83.33%	-80.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	594.46	594.39	594.32	594.24	594.17	594.10	611.92
Payout Ratio	4.46%	21.57%	38.68%	55.78%	72.89%	90.00%	92.50%
Projected Dividends (M)	26.51	128.20	229.86	331.49	433.10	534.69	566.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.16%	9.16%	9.16%
Growth Rate	-1.01%	-0.01%	0.99%
Year 1 PV (M)	116.27	117.44	118.62
Year 2 PV (M)	189.07	192.91	196.78
Year 3 PV (M)	247.29	254.86	262.59
Year 4 PV (M)	293.03	305.05	317.44
Year 5 PV (M)	328.09	345.00	362.60
PV of Terminal Value (M)	5,640.11	5,930.81	6,233.38
Equity Value (M)	6,813.85	7,146.07	7,491.41
Shares Outstanding (M)	653.86	653.86	653.86
Fair Value	$10.42	$10.93	$11.46
Upside / Downside	-79.98%	-79.00%	-77.98%

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

Cathay Biotech Inc. (688065.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener