DDM Analysis: 603486.SS

Valuation Snapshot

Stable Growth	$473.53 - $557.90	$522.83
Multi-Stage	$160.73 - $176.29	$168.36
Blended Fair Value	$345.60
Current Price	$107.50
Upside	221.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.37%	7.60%	0.37	0.95	1.12	0.50	0.01	0.30	0.00	0.00	0.16	0.43
YoY Growth	-	-	-60.82%	-15.47%	122.84%	6,427.21%	-97.43%	7,693.83%	3,057.84%	-99.92%	-63.32%	141.79%
Dividend Yield	-	-	0.60%	2.60%	1.36%	0.46%	0.01%	1.56%	0.01%	0.00%	0.77%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,609.01
(-) Cash Dividends Paid (M)	297.11
(=) Cash Retained (M)	1,311.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	321.80	201.13	120.68
Cash Retained (M)	1,311.90	1,311.90	1,311.90
(-) Cash Required (M)	-321.80	-201.13	-120.68
(=) Excess Retained (M)	990.10	1,110.77	1,191.22
(/) Shares Outstanding (M)	573.56	573.56	573.56
(=) Excess Retained per Share	1.73	1.94	2.08
LTM Dividend per Share	0.52	0.52	0.52
(+) Excess Retained per Share	1.73	1.94	2.08
(=) Adjusted Dividend	2.24	2.45	2.59
WACC / Discount Rate	4.82%	4.82%	4.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$473.53	$522.83	$557.90
Upside / Downside	340.49%	386.36%	418.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,609.01	1,713.59	1,824.98	1,943.60	2,069.93	2,204.48	2,270.61
Payout Ratio	18.47%	32.77%	47.08%	61.39%	75.69%	90.00%	92.50%
Projected Dividends (M)	297.11	561.58	859.18	1,193.10	1,566.80	1,984.03	2,100.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.82%	4.82%	4.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	530.74	535.77	540.80
Year 2 PV (M)	767.41	782.02	796.78
Year 3 PV (M)	1,007.13	1,036.04	1,065.50
Year 4 PV (M)	1,249.95	1,298.02	1,347.46
Year 5 PV (M)	1,495.89	1,568.14	1,643.15
PV of Terminal Value (M)	87,138.77	91,347.60	95,717.52
Equity Value (M)	92,189.89	96,567.60	101,111.22
Shares Outstanding (M)	573.56	573.56	573.56
Fair Value	$160.73	$168.36	$176.29
Upside / Downside	49.52%	56.62%	63.99%

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

Ecovacs Robotics Co., Ltd. (603486.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener