DDM Analysis: 688257.SS

Valuation Snapshot

Stable Growth	$51.97 - $213.19	$134.81
Multi-Stage	$25.57 - $27.98	$26.75
Blended Fair Value	$80.78
Current Price	$19.85
Upside	306.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.74%	19.32%	0.36	0.28	0.26	0.03	0.10	0.13	0.12	0.04	0.01	0.01
YoY Growth	-	-	30.51%	7.78%	766.29%	-69.01%	-26.23%	9.90%	179.68%	334.24%	-26.61%	-78.57%
Dividend Yield	-	-	2.39%	2.37%	1.84%	0.21%	0.49%	0.66%	0.60%	0.22%	0.05%	0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	211.31
(-) Cash Dividends Paid (M)	67.10
(=) Cash Retained (M)	144.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	42.26	26.41	15.85
Cash Retained (M)	144.21	144.21	144.21
(-) Cash Required (M)	-42.26	-26.41	-15.85
(=) Excess Retained (M)	101.94	117.79	128.36
(/) Shares Outstanding (M)	197.12	197.12	197.12
(=) Excess Retained per Share	0.52	0.60	0.65
LTM Dividend per Share	0.34	0.34	0.34
(+) Excess Retained per Share	0.52	0.60	0.65
(=) Adjusted Dividend	0.86	0.94	0.99
WACC / Discount Rate	7.24%	7.24%	7.24%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$51.97	$134.81	$213.19
Upside / Downside	161.80%	579.14%	973.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	211.31	225.05	239.67	255.25	271.84	289.51	298.20
Payout Ratio	31.76%	43.41%	55.05%	66.70%	78.35%	90.00%	92.50%
Projected Dividends (M)	67.10	97.68	131.95	170.26	212.99	260.56	275.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.24%	7.24%	7.24%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	90.23	91.09	91.94
Year 2 PV (M)	112.59	114.73	116.90
Year 3 PV (M)	134.20	138.05	141.97
Year 4 PV (M)	155.07	161.04	167.17
Year 5 PV (M)	175.24	183.70	192.49
PV of Terminal Value (M)	4,374.11	4,585.38	4,804.73
Equity Value (M)	5,041.43	5,273.98	5,515.20
Shares Outstanding (M)	197.12	197.12	197.12
Fair Value	$25.57	$26.75	$27.98
Upside / Downside	28.84%	34.78%	40.95%

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

Shareate Tools Ltd. (688257.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener