DDM Analysis: 603718.SS

Valuation Snapshot

Stable Growth	$1.83 - $2.57	$2.20
Multi-Stage	$2.70 - $2.97	$2.84
Blended Fair Value	$2.52
Current Price	$6.80
Upside	-63.00%
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	22.83%	-6.45%	0.04	0.06	0.00	0.01	0.01	0.01	0.07	0.06	0.06	0.24
YoY Growth	-	-	-43.07%	5,441.07%	-77.06%	-22.85%	-49.92%	-80.61%	11.65%	0.07%	-74.11%	227.45%
Dividend Yield	-	-	0.54%	0.70%	0.01%	0.04%	0.04%	0.09%	0.52%	0.59%	0.38%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	171.34
(-) Cash Dividends Paid (M)	1.24
(=) Cash Retained (M)	170.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34.27	21.42	12.85
Cash Retained (M)	170.10	170.10	170.10
(-) Cash Required (M)	-34.27	-21.42	-12.85
(=) Excess Retained (M)	135.83	148.68	157.25
(/) Shares Outstanding (M)	585.22	585.22	585.22
(=) Excess Retained per Share	0.23	0.25	0.27
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	0.23	0.25	0.27
(=) Adjusted Dividend	0.23	0.26	0.27
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	-2.51%	-1.51%	-0.51%
Fair Value	$1.83	$2.20	$2.57
Upside / Downside	-73.12%	-67.71%	-62.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	171.34	168.76	166.22	163.71	161.25	158.82	163.59
Payout Ratio	0.72%	18.58%	36.43%	54.29%	72.14%	90.00%	92.50%
Projected Dividends (M)	1.24	31.35	60.56	88.88	116.33	142.94	151.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	-2.51%	-1.51%	-0.51%
Year 1 PV (M)	28.22	28.51	28.80
Year 2 PV (M)	49.05	50.06	51.08
Year 3 PV (M)	64.79	66.80	68.86
Year 4 PV (M)	76.32	79.50	82.78
Year 5 PV (M)	84.40	88.81	93.42
PV of Terminal Value (M)	1,279.00	1,345.95	1,415.68
Equity Value (M)	1,581.77	1,659.63	1,740.61
Shares Outstanding (M)	585.22	585.22	585.22
Fair Value	$2.70	$2.84	$2.97
Upside / Downside	-60.25%	-58.30%	-56.26%

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

Shanghai Hile Bio-Technology Co., Ltd. (603718.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener