DDM Analysis: 603501.SS

Valuation Snapshot

Stable Growth	$68.54 - $153.46	$99.17
Multi-Stage	$48.62 - $53.14	$50.84
Blended Fair Value	$75.01
Current Price	$151.17
Upside	-50.38%
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	15.59%	39.14%	0.54	0.47	0.68	0.47	0.34	0.26	0.12	0.03	0.00	0.03
YoY Growth	-	-	15.59%	-30.87%	44.80%	37.78%	29.47%	127.29%	353.40%	0.00%	-100.00%	70.88%
Dividend Yield	-	-	0.41%	0.47%	0.74%	0.33%	0.18%	0.23%	0.29%	0.08%	0.00%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,158.16
(-) Cash Dividends Paid (M)	428.51
(=) Cash Retained (M)	3,729.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	831.63	519.77	311.86
Cash Retained (M)	3,729.65	3,729.65	3,729.65
(-) Cash Required (M)	-831.63	-519.77	-311.86
(=) Excess Retained (M)	2,898.01	3,209.88	3,417.78
(/) Shares Outstanding (M)	1,212.83	1,212.83	1,212.83
(=) Excess Retained per Share	2.39	2.65	2.82
LTM Dividend per Share	0.35	0.35	0.35
(+) Excess Retained per Share	2.39	2.65	2.82
(=) Adjusted Dividend	2.74	3.00	3.17
WACC / Discount Rate	9.72%	9.72%	9.72%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$68.54	$99.17	$153.46
Upside / Downside	-54.66%	-34.40%	1.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,158.16	4,428.44	4,716.29	5,022.84	5,349.33	5,697.04	5,867.95
Payout Ratio	10.31%	26.24%	42.18%	58.12%	74.06%	90.00%	92.50%
Projected Dividends (M)	428.51	1,162.21	1,989.48	2,919.38	3,961.77	5,127.33	5,427.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.72%	9.72%	9.72%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,049.29	1,059.24	1,069.18
Year 2 PV (M)	1,621.67	1,652.55	1,683.73
Year 3 PV (M)	2,148.44	2,210.12	2,272.96
Year 4 PV (M)	2,632.28	2,733.51	2,837.64
Year 5 PV (M)	3,075.71	3,224.27	3,378.51
PV of Terminal Value (M)	48,440.86	50,780.57	53,209.83
Equity Value (M)	58,968.26	61,660.26	64,451.86
Shares Outstanding (M)	1,212.83	1,212.83	1,212.83
Fair Value	$48.62	$50.84	$53.14
Upside / Downside	-67.84%	-66.37%	-64.85%

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

OmniVision Integrated Circuits Group, Inc. (603501.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener