DDM Analysis: 603268.SS

Valuation Snapshot

Stable Growth	$18.78 - $25.31	$22.12
Multi-Stage	$27.94 - $30.74	$29.31
Blended Fair Value	$25.72
Current Price	$48.05
Upside	-46.48%
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	-26.05%	-2.93%	0.02	0.03	0.04	0.04	0.05	0.10	0.11	0.07	0.03	0.03
YoY Growth	-	-	-29.35%	-26.41%	3.63%	-24.14%	-45.91%	-8.18%	47.94%	173.42%	-5.00%	-4.76%
Dividend Yield	-	-	0.07%	0.17%	0.30%	0.17%	0.31%	0.70%	0.56%	0.39%	0.08%	0.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,255.02
(-) Cash Dividends Paid (M)	132.00
(=) Cash Retained (M)	1,123.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	251.00	156.88	94.13
Cash Retained (M)	1,123.01	1,123.01	1,123.01
(-) Cash Required (M)	-251.00	-156.88	-94.13
(=) Excess Retained (M)	872.01	966.14	1,028.89
(/) Shares Outstanding (M)	315.37	315.37	315.37
(=) Excess Retained per Share	2.77	3.06	3.26
LTM Dividend per Share	0.42	0.42	0.42
(+) Excess Retained per Share	2.77	3.06	3.26
(=) Adjusted Dividend	3.18	3.48	3.68
WACC / Discount Rate	11.19%	11.19%	11.19%
Growth Rate	-4.93%	-3.93%	-2.93%
Fair Value	$18.78	$22.12	$25.31
Upside / Downside	-60.92%	-53.96%	-47.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,255.02	1,205.72	1,158.36	1,112.85	1,069.14	1,027.14	1,057.95
Payout Ratio	10.52%	26.41%	42.31%	58.21%	74.10%	90.00%	92.50%
Projected Dividends (M)	132.00	318.48	490.11	647.76	792.27	924.43	978.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.19%	11.19%	11.19%
Growth Rate	-4.93%	-3.93%	-2.93%
Year 1 PV (M)	283.44	286.42	289.41
Year 2 PV (M)	388.20	396.41	404.70
Year 3 PV (M)	456.62	471.18	486.05
Year 4 PV (M)	497.04	518.29	540.21
Year 5 PV (M)	516.15	543.87	572.77
PV of Terminal Value (M)	6,669.56	7,027.78	7,401.23
Equity Value (M)	8,811.02	9,243.96	9,694.37
Shares Outstanding (M)	315.37	315.37	315.37
Fair Value	$27.94	$29.31	$30.74
Upside / Downside	-41.85%	-39.00%	-36.03%

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

Guangdong Songfa Ceramics Co.,Ltd. (603268.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener