DDM Analysis: 300660.SZ

Valuation Snapshot

Stable Growth	$168.27 - $198.25	$185.79
Multi-Stage	$112.99 - $123.97	$118.38
Blended Fair Value	$152.08
Current Price	$57.90
Upside	162.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	25.93%	47.42%	0.76	0.40	0.40	0.38	0.32	0.24	0.27	0.42	0.15	0.50
YoY Growth	-	-	91.93%	-0.65%	5.50%	17.51%	34.00%	-9.72%	-37.10%	178.43%	-69.65%	3,090.59%
Dividend Yield	-	-	1.92%	2.01%	2.28%	3.09%	2.94%	2.84%	2.57%	2.99%	0.53%	1.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	318.38
(-) Cash Dividends Paid (M)	169.01
(=) Cash Retained (M)	149.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63.68	39.80	23.88
Cash Retained (M)	149.37	149.37	149.37
(-) Cash Required (M)	-63.68	-39.80	-23.88
(=) Excess Retained (M)	85.70	109.57	125.49
(/) Shares Outstanding (M)	319.38	319.38	319.38
(=) Excess Retained per Share	0.27	0.34	0.39
LTM Dividend per Share	0.53	0.53	0.53
(+) Excess Retained per Share	0.27	0.34	0.39
(=) Adjusted Dividend	0.80	0.87	0.92
WACC / Discount Rate	2.65%	2.65%	2.65%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$168.27	$185.79	$198.25
Upside / Downside	190.62%	220.88%	242.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	318.38	339.07	361.11	384.58	409.58	436.21	449.29
Payout Ratio	53.08%	60.47%	67.85%	75.23%	82.62%	90.00%	92.50%
Projected Dividends (M)	169.01	205.03	245.02	289.34	338.38	392.58	415.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.65%	2.65%	2.65%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	197.85	199.73	201.60
Year 2 PV (M)	228.17	232.51	236.90
Year 3 PV (M)	260.01	267.47	275.08
Year 4 PV (M)	293.44	304.73	316.34
Year 5 PV (M)	328.53	344.40	360.88
PV of Terminal Value (M)	34,778.74	36,458.57	38,202.68
Equity Value (M)	36,086.74	37,807.41	39,593.48
Shares Outstanding (M)	319.38	319.38	319.38
Fair Value	$112.99	$118.38	$123.97
Upside / Downside	95.14%	104.45%	114.11%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Jiangsu Leili Motor Co., Ltd (300660.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener