DDM Analysis: 603989.SS

Valuation Snapshot

Stable Growth	$90.47 - $106.66	$99.92
Multi-Stage	$61.80 - $68.04	$64.86
Blended Fair Value	$82.39
Current Price	$18.61
Upside	342.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.28%	3.87%	0.36	0.35	0.33	0.33	0.30	0.31	0.61	0.59	0.53	0.66
YoY Growth	-	-	3.98%	4.86%	-0.21%	8.93%	-0.85%	-49.98%	3.06%	12.69%	-20.25%	168.57%
Dividend Yield	-	-	2.32%	1.96%	1.27%	1.22%	1.03%	1.35%	2.88%	1.96%	1.87%	3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	221.19
(-) Cash Dividends Paid (M)	69.52
(=) Cash Retained (M)	151.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	44.24	27.65	16.59
Cash Retained (M)	151.67	151.67	151.67
(-) Cash Required (M)	-44.24	-27.65	-16.59
(=) Excess Retained (M)	107.43	124.02	135.08
(/) Shares Outstanding (M)	398.50	398.50	398.50
(=) Excess Retained per Share	0.27	0.31	0.34
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.27	0.31	0.34
(=) Adjusted Dividend	0.44	0.49	0.51
WACC / Discount Rate	-0.60%	-0.60%	-0.60%
Growth Rate	1.87%	2.87%	3.87%
Fair Value	$90.47	$99.92	$106.66
Upside / Downside	386.14%	436.93%	473.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	221.19	227.54	234.08	240.80	247.72	254.84	262.48
Payout Ratio	31.43%	43.14%	54.86%	66.57%	78.29%	90.00%	92.50%
Projected Dividends (M)	69.52	98.17	128.41	160.31	193.93	229.36	242.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.60%	-0.60%	-0.60%
Growth Rate	1.87%	2.87%	3.87%
Year 1 PV (M)	97.80	98.76	99.72
Year 2 PV (M)	127.45	129.97	132.50
Year 3 PV (M)	158.51	163.23	168.03
Year 4 PV (M)	191.04	198.65	206.49
Year 5 PV (M)	225.09	236.35	248.06
PV of Terminal Value (M)	23,827.80	25,020.47	26,260.43
Equity Value (M)	24,627.69	25,847.43	27,115.24
Shares Outstanding (M)	398.50	398.50	398.50
Fair Value	$61.80	$64.86	$68.04
Upside / Downside	232.08%	248.53%	265.62%

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

Hunan Aihua Group Co., Ltd (603989.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener