DDM Analysis: 600389.SS

Valuation Snapshot

Stable Growth	$14.59 - $25.60	$19.28
Multi-Stage	$26.53 - $29.17	$27.83
Blended Fair Value	$23.55
Current Price	$26.10
Upside	-9.76%
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	-0.42%	2.26%	0.27	0.14	2.12	1.03	0.90	0.28	0.18	0.04	0.01	0.14
YoY Growth	-	-	90.19%	-93.32%	105.63%	14.50%	227.50%	53.85%	390.57%	165.00%	-90.32%	-34.04%
Dividend Yield	-	-	1.80%	1.06%	7.73%	3.27%	5.99%	2.06%	1.38%	0.29%	0.11%	1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	478.08
(-) Cash Dividends Paid (M)	162.89
(=) Cash Retained (M)	315.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	95.62	59.76	35.86
Cash Retained (M)	315.19	315.19	315.19
(-) Cash Required (M)	-95.62	-59.76	-35.86
(=) Excess Retained (M)	219.58	255.43	279.34
(/) Shares Outstanding (M)	431.20	431.20	431.20
(=) Excess Retained per Share	0.51	0.59	0.65
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	0.51	0.59	0.65
(=) Adjusted Dividend	0.89	0.97	1.03
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.26%	1.26%	2.26%
Fair Value	$14.59	$19.28	$25.60
Upside / Downside	-44.11%	-26.15%	-1.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	478.08	484.10	490.19	496.35	502.60	508.92	524.19
Payout Ratio	34.07%	45.26%	56.44%	67.63%	78.81%	90.00%	92.50%
Projected Dividends (M)	162.89	219.09	276.68	335.68	396.12	458.03	484.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.26%	1.26%	2.26%
Year 1 PV (M)	203.96	206.00	208.03
Year 2 PV (M)	239.80	244.60	249.46
Year 3 PV (M)	270.85	279.03	287.38
Year 4 PV (M)	297.55	309.60	322.02
Year 5 PV (M)	320.31	336.60	353.56
PV of Terminal Value (M)	10,108.90	10,623.20	11,158.23
Equity Value (M)	11,441.37	11,999.05	12,578.68
Shares Outstanding (M)	431.20	431.20	431.20
Fair Value	$26.53	$27.83	$29.17
Upside / Downside	1.66%	6.62%	11.77%

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

Nantong Jiangshan Agrochemical & Chemicals Co.,Ltd. (600389.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener