DDM Analysis: 603379.SS

Valuation Snapshot

Stable Growth	$481.69 - $567.87	$532.01
Multi-Stage	$1,051.28 - $1,157.89	$1,103.55
Blended Fair Value	$817.78
Current Price	$58.82
Upside	1,290.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.53%	-4.49%	0.23	0.24	0.17	0.11	0.32	0.10	0.65	0.27	0.76	0.32
YoY Growth	-	-	-3.85%	40.31%	54.45%	-65.67%	213.52%	-84.34%	145.93%	-64.93%	135.17%	-11.29%
Dividend Yield	-	-	0.57%	0.55%	0.51%	0.53%	1.87%	0.48%	1.96%	0.80%	2.27%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,808.62
(-) Cash Dividends Paid (M)	415.94
(=) Cash Retained (M)	1,392.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	361.72	226.08	135.65
Cash Retained (M)	1,392.68	1,392.68	1,392.68
(-) Cash Required (M)	-361.72	-226.08	-135.65
(=) Excess Retained (M)	1,030.95	1,166.60	1,257.03
(/) Shares Outstanding (M)	612.78	612.78	612.78
(=) Excess Retained per Share	1.68	1.90	2.05
LTM Dividend per Share	0.68	0.68	0.68
(+) Excess Retained per Share	1.68	1.90	2.05
(=) Adjusted Dividend	2.36	2.58	2.73
WACC / Discount Rate	-21.28%	-21.28%	-21.28%
Growth Rate	2.00%	3.00%	4.00%
Fair Value	$481.69	$532.01	$567.87
Upside / Downside	718.92%	804.47%	865.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,808.62	1,862.88	1,918.78	1,976.35	2,035.65	2,096.72	2,159.62
Payout Ratio	23.00%	36.40%	49.80%	63.20%	76.60%	90.00%	92.50%
Projected Dividends (M)	415.94	678.06	955.52	1,249.03	1,559.29	1,887.05	1,997.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-21.28%	-21.28%	-21.28%
Growth Rate	2.00%	3.00%	4.00%
Year 1 PV (M)	853.02	861.38	869.75
Year 2 PV (M)	1,512.28	1,542.07	1,572.16
Year 3 PV (M)	2,486.90	2,560.76	2,636.07
Year 4 PV (M)	3,905.78	4,061.21	4,221.24
Year 5 PV (M)	5,946.44	6,243.70	6,552.74
PV of Terminal Value (M)	629,496.80	660,965.38	693,680.06
Equity Value (M)	644,201.21	676,234.52	709,532.02
Shares Outstanding (M)	612.78	612.78	612.78
Fair Value	$1,051.28	$1,103.55	$1,157.89
Upside / Downside	1,687.28%	1,776.15%	1,868.53%

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

Zhejiang Sanmei Chemical Industry Co., Ltd. (603379.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener