DDM Analysis: 002648.SZ

Valuation Snapshot

Stable Growth	$156.45 - $363.52	$340.67
Multi-Stage	$53.59 - $58.67	$56.08
Blended Fair Value	$198.38
Current Price	$19.34
Upside	925.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	42.38%	20.45%	0.53	0.16	0.67	0.29	0.06	0.09	0.06	0.06	0.03	0.03
YoY Growth	-	-	222.32%	-75.72%	131.35%	407.72%	-36.33%	49.89%	3.99%	76.52%	-6.64%	-57.26%
Dividend Yield	-	-	2.29%	0.88%	4.20%	1.44%	0.42%	1.89%	1.02%	1.01%	0.70%	1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,134.13
(-) Cash Dividends Paid (M)	1,941.15
(=) Cash Retained (M)	4,192.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,226.83	766.77	460.06
Cash Retained (M)	4,192.98	4,192.98	4,192.98
(-) Cash Required (M)	-1,226.83	-766.77	-460.06
(=) Excess Retained (M)	2,966.15	3,426.21	3,732.92
(/) Shares Outstanding (M)	3,355.89	3,355.89	3,355.89
(=) Excess Retained per Share	0.88	1.02	1.11
LTM Dividend per Share	0.58	0.58	0.58
(+) Excess Retained per Share	0.88	1.02	1.11
(=) Adjusted Dividend	1.46	1.60	1.69
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$156.45	$340.67	$363.52
Upside / Downside	708.94%	1,661.48%	1,779.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,134.13	6,532.84	6,957.48	7,409.72	7,891.35	8,404.29	8,656.41
Payout Ratio	31.65%	43.32%	54.99%	66.66%	78.33%	90.00%	92.50%
Projected Dividends (M)	1,941.15	2,829.77	3,825.71	4,939.17	6,181.21	7,563.86	8,007.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,632.46	2,657.41	2,682.36
Year 2 PV (M)	3,310.79	3,373.86	3,437.51
Year 3 PV (M)	3,976.34	4,090.49	4,206.80
Year 4 PV (M)	4,629.28	4,807.31	4,990.43
Year 5 PV (M)	5,269.79	5,524.32	5,788.60
PV of Terminal Value (M)	160,026.35	167,755.68	175,780.84
Equity Value (M)	179,845.02	188,209.07	196,886.54
Shares Outstanding (M)	3,355.89	3,355.89	3,355.89
Fair Value	$53.59	$56.08	$58.67
Upside / Downside	177.10%	189.99%	203.36%

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

Analysis Mode

Ticker

Industry

Sector

Satellite Chemical Co.,Ltd. (002648.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener