DDM Analysis: 600872.SS

Valuation Snapshot

Stable Growth	$10.56 - $17.40	$13.60
Multi-Stage	$11.70 - $12.83	$12.25
Blended Fair Value	$12.92
Current Price	$18.36
Upside	-29.61%
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	3.97%	16.22%	0.38	0.00	0.30	0.70	0.29	0.31	0.19	0.14	0.10	0.11
YoY Growth	-	-	36,830.57%	-99.66%	-57.30%	142.86%	-6.61%	66.56%	28.57%	40.00%	-9.09%	35.80%
Dividend Yield	-	-	1.83%	0.00%	0.81%	2.50%	0.60%	0.65%	0.51%	0.62%	0.65%	0.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	696.75
(-) Cash Dividends Paid (M)	13.41
(=) Cash Retained (M)	683.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	139.35	87.09	52.26
Cash Retained (M)	683.34	683.34	683.34
(-) Cash Required (M)	-139.35	-87.09	-52.26
(=) Excess Retained (M)	543.99	596.24	631.08
(/) Shares Outstanding (M)	769.98	769.98	769.98
(=) Excess Retained per Share	0.71	0.77	0.82
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.71	0.77	0.82
(=) Adjusted Dividend	0.72	0.79	0.84
WACC / Discount Rate	9.35%	9.35%	9.35%
Growth Rate	2.33%	3.33%	4.33%
Fair Value	$10.56	$13.60	$17.40
Upside / Downside	-42.50%	-25.95%	-5.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	696.75	719.98	743.97	768.77	794.40	820.88	845.50
Payout Ratio	1.93%	19.54%	37.16%	54.77%	72.39%	90.00%	92.50%
Projected Dividends (M)	13.41	140.68	276.42	421.06	575.03	738.79	782.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.35%	9.35%	9.35%
Growth Rate	2.33%	3.33%	4.33%
Year 1 PV (M)	127.41	128.65	129.90
Year 2 PV (M)	226.72	231.17	235.67
Year 3 PV (M)	312.75	322.01	331.45
Year 4 PV (M)	386.81	402.16	417.95
Year 5 PV (M)	450.08	472.50	495.81
PV of Terminal Value (M)	7,502.06	7,875.85	8,264.38
Equity Value (M)	9,005.84	9,432.34	9,875.17
Shares Outstanding (M)	769.98	769.98	769.98
Fair Value	$11.70	$12.25	$12.83
Upside / Downside	-36.30%	-33.28%	-30.15%

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

Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener