DDM Analysis: 688008.SS

Valuation Snapshot

Stable Growth	$16.19 - $24.52	$20.11
Multi-Stage	$20.33 - $22.27	$21.28
Blended Fair Value	$20.69
Current Price	$154.80
Upside	-86.63%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.96%	0.00%	0.30	0.30	0.30	0.30	0.30	0.26	0.21	0.00	0.00	0.00
YoY Growth	-	-	-0.94%	0.73%	-0.11%	0.11%	15.95%	21.88%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.38%	0.65%	0.43%	0.44%	0.49%	0.32%	0.28%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,065.99
(-) Cash Dividends Paid (M)	443.14
(=) Cash Retained (M)	1,622.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	413.20	258.25	154.95
Cash Retained (M)	1,622.85	1,622.85	1,622.85
(-) Cash Required (M)	-413.20	-258.25	-154.95
(=) Excess Retained (M)	1,209.65	1,364.60	1,467.90
(/) Shares Outstanding (M)	1,141.91	1,141.91	1,141.91
(=) Excess Retained per Share	1.06	1.20	1.29
LTM Dividend per Share	0.39	0.39	0.39
(+) Excess Retained per Share	1.06	1.20	1.29
(=) Adjusted Dividend	1.45	1.58	1.67
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	0.96%	1.96%	2.96%
Fair Value	$16.19	$20.11	$24.52
Upside / Downside	-89.54%	-87.01%	-84.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,065.99	2,106.46	2,147.72	2,189.79	2,232.68	2,276.42	2,344.71
Payout Ratio	21.45%	35.16%	48.87%	62.58%	76.29%	90.00%	92.50%
Projected Dividends (M)	443.14	740.62	1,049.58	1,370.36	1,703.31	2,048.78	2,168.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	0.96%	1.96%	2.96%
Year 1 PV (M)	666.78	673.38	679.98
Year 2 PV (M)	850.72	867.66	884.76
Year 3 PV (M)	999.98	1,029.99	1,060.59
Year 4 PV (M)	1,119.01	1,164.01	1,210.35
Year 5 PV (M)	1,211.77	1,272.98	1,336.64
PV of Terminal Value (M)	18,364.25	19,291.94	20,256.75
Equity Value (M)	23,212.50	24,299.96	25,429.08
Shares Outstanding (M)	1,141.91	1,141.91	1,141.91
Fair Value	$20.33	$21.28	$22.27
Upside / Downside	-86.87%	-86.25%	-85.61%

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

Montage Technology Co., Ltd. (688008.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener