DDM Analysis: 603950.SS

Valuation Snapshot

Stable Growth	$7.47 - $10.65	$9.03
Multi-Stage	$11.62 - $12.75	$12.17
Blended Fair Value	$10.60
Current Price	$36.86
Upside	-71.24%
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	-25.17%	0.00%	0.09	0.06	0.35	0.07	0.96	0.38	0.15	0.42	0.02	0.29
YoY Growth	-	-	49.33%	-82.89%	414.83%	-92.96%	153.50%	156.64%	-65.02%	1,791.19%	-92.24%	0.00%
Dividend Yield	-	-	0.35%	0.35%	2.39%	0.60%	6.19%	2.33%	0.91%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	349.32
(-) Cash Dividends Paid (M)	93.73
(=) Cash Retained (M)	255.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	69.86	43.67	26.20
Cash Retained (M)	255.59	255.59	255.59
(-) Cash Required (M)	-69.86	-43.67	-26.20
(=) Excess Retained (M)	185.73	211.93	229.39
(/) Shares Outstanding (M)	317.06	317.06	317.06
(=) Excess Retained per Share	0.59	0.67	0.72
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	0.59	0.67	0.72
(=) Adjusted Dividend	0.88	0.96	1.02
WACC / Discount Rate	9.57%	9.57%	9.57%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$7.47	$9.03	$10.65
Upside / Downside	-79.75%	-75.50%	-71.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	349.32	345.83	342.37	338.95	335.56	332.20	342.17
Payout Ratio	26.83%	39.47%	52.10%	64.73%	77.37%	90.00%	92.50%
Projected Dividends (M)	93.73	136.48	178.37	219.41	259.61	298.98	316.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.57%	9.57%	9.57%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	123.30	124.56	125.82
Year 2 PV (M)	145.59	148.57	151.59
Year 3 PV (M)	161.79	166.79	171.90
Year 4 PV (M)	172.95	180.12	187.50
Year 5 PV (M)	179.95	189.32	199.07
PV of Terminal Value (M)	2,899.56	3,050.54	3,207.76
Equity Value (M)	3,683.13	3,859.91	4,043.64
Shares Outstanding (M)	317.06	317.06	317.06
Fair Value	$11.62	$12.17	$12.75
Upside / Downside	-68.48%	-66.97%	-65.40%

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

Xiangyang Changyuandonggu Industry Co., Ltd. (603950.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener