DDM Analysis: 603568.SS

Valuation Snapshot

Stable Growth	$114.78 - $315.15	$295.34
Multi-Stage	$44.16 - $48.33	$46.21
Blended Fair Value	$170.77
Current Price	$19.72
Upside	765.99%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.53%	17.99%	0.36	0.19	0.10	0.22	0.17	0.13	0.10	0.08	0.05	0.02
YoY Growth	-	-	91.61%	93.08%	-55.49%	27.03%	32.03%	31.99%	25.10%	51.43%	122.45%	-65.96%
Dividend Yield	-	-	1.71%	1.01%	0.54%	0.99%	1.03%	0.78%	0.98%	0.94%	0.58%	0.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,727.96
(-) Cash Dividends Paid (M)	931.37
(=) Cash Retained (M)	1,796.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	545.59	341.00	204.60
Cash Retained (M)	1,796.59	1,796.59	1,796.59
(-) Cash Required (M)	-545.59	-341.00	-204.60
(=) Excess Retained (M)	1,251.00	1,455.60	1,591.99
(/) Shares Outstanding (M)	1,721.49	1,721.49	1,721.49
(=) Excess Retained per Share	0.73	0.85	0.92
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	0.73	0.85	0.92
(=) Adjusted Dividend	1.27	1.39	1.47
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$114.78	$295.34	$315.15
Upside / Downside	482.04%	1,397.67%	1,498.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,727.96	2,905.28	3,094.13	3,295.24	3,509.43	3,737.55	3,849.67
Payout Ratio	34.14%	45.31%	56.49%	67.66%	78.83%	90.00%	92.50%
Projected Dividends (M)	931.37	1,316.48	1,747.72	2,229.45	2,766.43	3,363.79	3,560.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,222.63	1,234.22	1,245.81
Year 2 PV (M)	1,507.41	1,536.12	1,565.10
Year 3 PV (M)	1,785.82	1,837.09	1,889.32
Year 4 PV (M)	2,057.97	2,137.11	2,218.52
Year 5 PV (M)	2,323.96	2,436.21	2,552.75
PV of Terminal Value (M)	67,121.45	70,363.44	73,729.51
Equity Value (M)	76,019.23	79,544.18	83,201.01
Shares Outstanding (M)	1,721.49	1,721.49	1,721.49
Fair Value	$44.16	$46.21	$48.33
Upside / Downside	123.93%	134.31%	145.09%

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

Zhejiang Weiming Environment Protection Co., Ltd. (603568.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener