DDM Analysis: 688819.SS

Valuation Snapshot

Stable Growth	$26.27 - $54.51	$37.00
Multi-Stage	$36.71 - $40.28	$38.46
Blended Fair Value	$37.73
Current Price	$32.70
Upside	15.39%
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	-12.86%	11.06%	0.92	0.81	0.83	0.60	0.97	1.84	1.15	0.31	0.56	0.42
YoY Growth	-	-	14.31%	-2.44%	38.00%	-38.34%	-47.04%	60.13%	265.99%	-43.59%	33.16%	29.01%
Dividend Yield	-	-	3.34%	2.72%	2.40%	1.86%	2.08%	2.99%	1.87%	0.51%	0.90%	0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,450.15
(-) Cash Dividends Paid (M)	587.29
(=) Cash Retained (M)	862.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	290.03	181.27	108.76
Cash Retained (M)	862.85	862.85	862.85
(-) Cash Required (M)	-290.03	-181.27	-108.76
(=) Excess Retained (M)	572.82	681.58	754.09
(/) Shares Outstanding (M)	972.03	972.03	972.03
(=) Excess Retained per Share	0.59	0.70	0.78
LTM Dividend per Share	0.60	0.60	0.60
(+) Excess Retained per Share	0.59	0.70	0.78
(=) Adjusted Dividend	1.19	1.31	1.38
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.91%	2.91%	3.91%
Fair Value	$26.27	$37.00	$54.51
Upside / Downside	-19.67%	13.16%	66.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,450.15	1,492.31	1,535.69	1,580.34	1,626.29	1,673.57	1,723.77
Payout Ratio	40.50%	50.40%	60.30%	70.20%	80.10%	90.00%	92.50%
Projected Dividends (M)	587.29	752.11	926.01	1,109.39	1,302.65	1,506.21	1,594.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.91%	2.91%	3.91%
Year 1 PV (M)	699.10	705.96	712.82
Year 2 PV (M)	800.07	815.85	831.78
Year 3 PV (M)	890.95	917.44	944.44
Year 4 PV (M)	972.42	1,011.15	1,051.03
Year 5 PV (M)	1,045.12	1,097.41	1,151.78
PV of Terminal Value (M)	31,274.37	32,839.23	34,466.12
Equity Value (M)	35,682.02	37,387.04	39,157.97
Shares Outstanding (M)	972.03	972.03	972.03
Fair Value	$36.71	$38.46	$40.28
Upside / Downside	12.26%	17.62%	23.19%

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

Tianneng Battery Group Co., Ltd. (688819.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener