DDM Analysis: 300308.SZ

Valuation Snapshot

Stable Growth	$165.76 - $399.45	$245.84
Multi-Stage	$114.35 - $125.04	$119.60
Blended Fair Value	$182.72
Current Price	$403.68
Upside	-54.74%
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	28.11%	65.16%	0.36	0.19	0.21	0.15	0.11	0.10	0.06	0.02	0.00	0.00
YoY Growth	-	-	93.04%	-11.25%	38.89%	38.33%	4.82%	77.08%	213.13%	863.93%	-32.46%	21.29%
Dividend Yield	-	-	0.36%	0.16%	0.50%	0.67%	0.43%	0.27%	0.20%	0.05%	0.01%	0.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,550.76
(-) Cash Dividends Paid (M)	603.04
(=) Cash Retained (M)	7,947.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,710.15	1,068.84	641.31
Cash Retained (M)	7,947.72	7,947.72	7,947.72
(-) Cash Required (M)	-1,710.15	-1,068.84	-641.31
(=) Excess Retained (M)	6,237.57	6,878.88	7,306.42
(/) Shares Outstanding (M)	1,112.58	1,112.58	1,112.58
(=) Excess Retained per Share	5.61	6.18	6.57
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	5.61	6.18	6.57
(=) Adjusted Dividend	6.15	6.72	7.11
WACC / Discount Rate	9.41%	9.41%	9.41%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$165.76	$245.84	$399.45
Upside / Downside	-58.94%	-39.10%	-1.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,550.76	9,106.56	9,698.48	10,328.89	11,000.26	11,715.28	12,066.74
Payout Ratio	7.05%	23.64%	40.23%	56.82%	73.41%	90.00%	92.50%
Projected Dividends (M)	603.04	2,152.97	3,901.84	5,868.97	8,075.35	10,543.75	11,161.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.41%	9.41%	9.41%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,949.26	1,967.74	1,986.22
Year 2 PV (M)	3,198.42	3,259.34	3,320.84
Year 3 PV (M)	4,355.74	4,480.77	4,608.18
Year 4 PV (M)	5,426.17	5,634.85	5,849.49
Year 5 PV (M)	6,414.47	6,724.29	7,045.97
PV of Terminal Value (M)	105,881.96	110,996.09	116,305.96
Equity Value (M)	127,226.02	133,063.09	139,116.65
Shares Outstanding (M)	1,112.58	1,112.58	1,112.58
Fair Value	$114.35	$119.60	$125.04
Upside / Downside	-71.67%	-70.37%	-69.02%

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

Zhongji Innolight Co., Ltd. (300308.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener