DDM Analysis: 688596.SS

Valuation Snapshot

Stable Growth	$164.78 - $194.14	$181.94
Multi-Stage	$114.71 - $125.87	$120.18
Blended Fair Value	$151.06
Current Price	$43.37
Upside	248.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	56.35%	54.23%	0.38	0.09	0.17	0.10	0.02	0.04	0.09	0.02	0.00	0.01
YoY Growth	-	-	321.96%	-47.29%	79.93%	292.30%	-40.49%	-51.72%	415.95%	323.59%	-63.14%	109.53%
Dividend Yield	-	-	0.98%	0.24%	0.49%	0.49%	0.16%	0.12%	0.26%	0.00%	0.01%	0.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	267.40
(-) Cash Dividends Paid (M)	105.24
(=) Cash Retained (M)	162.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	53.48	33.42	20.05
Cash Retained (M)	162.16	162.16	162.16
(-) Cash Required (M)	-53.48	-33.42	-20.05
(=) Excess Retained (M)	108.68	128.73	142.10
(/) Shares Outstanding (M)	273.92	273.92	273.92
(=) Excess Retained per Share	0.40	0.47	0.52
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	0.40	0.47	0.52
(=) Adjusted Dividend	0.78	0.85	0.90
WACC / Discount Rate	1.86%	1.86%	1.86%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$164.78	$181.94	$194.14
Upside / Downside	279.94%	319.50%	347.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	267.40	284.78	303.29	323.00	344.00	366.36	377.35
Payout Ratio	39.36%	49.49%	59.61%	69.74%	79.87%	90.00%	92.50%
Projected Dividends (M)	105.24	140.93	180.80	225.27	274.76	329.72	349.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.86%	1.86%	1.86%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	137.06	138.36	139.66
Year 2 PV (M)	171.02	174.28	177.57
Year 3 PV (M)	207.24	213.18	219.25
Year 4 PV (M)	245.82	255.28	265.00
Year 5 PV (M)	286.91	300.77	315.15
PV of Terminal Value (M)	30,372.39	31,839.39	33,362.53
Equity Value (M)	31,420.43	32,921.25	34,479.15
Shares Outstanding (M)	273.92	273.92	273.92
Fair Value	$114.71	$120.18	$125.87
Upside / Downside	164.48%	177.11%	190.23%

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

Shanghai GenTech Co., Ltd. (688596.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener