DDM Analysis: 000917.SZ

Valuation Snapshot

Stable Growth	$0.73 - $1.05	$0.89
Multi-Stage	$3.51 - $3.89	$3.70
Blended Fair Value	$2.29
Current Price	$8.38
Upside	-72.65%
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	39.74%	-4.72%	0.09	0.08	0.11	0.17	0.21	0.02	0.23	0.26	0.29	0.24
YoY Growth	-	-	11.06%	-20.36%	-37.21%	-19.52%	1,092.31%	-92.33%	-14.09%	-9.56%	21.42%	59.86%
Dividend Yield	-	-	1.16%	1.27%	1.72%	3.03%	4.56%	0.29%	2.46%	3.38%	2.20%	1.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	167.06
(-) Cash Dividends Paid (M)	90.99
(=) Cash Retained (M)	76.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.41	20.88	12.53
Cash Retained (M)	76.06	76.06	76.06
(-) Cash Required (M)	-33.41	-20.88	-12.53
(=) Excess Retained (M)	42.65	55.18	63.53
(/) Shares Outstanding (M)	1,462.57	1,462.57	1,462.57
(=) Excess Retained per Share	0.03	0.04	0.04
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.03	0.04	0.04
(=) Adjusted Dividend	0.09	0.10	0.11
WACC / Discount Rate	4.89%	4.89%	4.89%
Growth Rate	-6.72%	-5.72%	-4.72%
Fair Value	$0.73	$0.89	$1.05
Upside / Downside	-91.24%	-89.40%	-87.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	167.06	157.50	148.49	140.00	131.99	124.44	128.18
Payout Ratio	54.47%	61.58%	68.68%	75.79%	82.89%	90.00%	92.50%
Projected Dividends (M)	90.99	96.98	101.99	106.10	109.41	112.00	118.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.89%	4.89%	4.89%
Growth Rate	-6.72%	-5.72%	-4.72%
Year 1 PV (M)	91.48	92.46	93.44
Year 2 PV (M)	90.75	92.70	94.68
Year 3 PV (M)	89.06	91.95	94.91
Year 4 PV (M)	86.63	90.40	94.30
Year 5 PV (M)	83.65	88.23	93.01
PV of Terminal Value (M)	4,691.70	4,948.63	5,216.70
Equity Value (M)	5,133.26	5,404.38	5,687.04
Shares Outstanding (M)	1,462.57	1,462.57	1,462.57
Fair Value	$3.51	$3.70	$3.89
Upside / Downside	-58.12%	-55.91%	-53.60%

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 TV & Broadcast Intermediary Co., Ltd. (000917.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener