DDM Analysis: 000156.SZ

Valuation Snapshot

Stable Growth	$5.41 - $11.52	$7.69
Multi-Stage	$3.90 - $4.26	$4.08
Blended Fair Value	$5.88
Current Price	$8.03
Upside	-26.73%
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	7.47%	36.28%	0.24	0.22	0.20	0.17	0.49	0.17	0.15	0.11	0.03	0.00
YoY Growth	-	-	10.90%	10.00%	17.65%	-65.12%	186.36%	10.00%	42.86%	300.00%	997.76%	-77.66%
Dividend Yield	-	-	2.94%	2.63%	2.24%	2.10%	5.87%	1.82%	1.22%	0.95%	0.16%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	531.30
(-) Cash Dividends Paid (M)	36.56
(=) Cash Retained (M)	494.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	106.26	66.41	39.85
Cash Retained (M)	494.74	494.74	494.74
(-) Cash Required (M)	-106.26	-66.41	-39.85
(=) Excess Retained (M)	388.48	428.33	454.89
(/) Shares Outstanding (M)	1,852.55	1,852.55	1,852.55
(=) Excess Retained per Share	0.21	0.23	0.25
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.21	0.23	0.25
(=) Adjusted Dividend	0.23	0.25	0.27
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	5.47%	6.47%	7.47%
Fair Value	$5.41	$7.69	$11.52
Upside / Downside	-32.65%	-4.24%	43.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	531.30	565.67	602.27	641.24	682.72	726.90	748.70
Payout Ratio	6.88%	23.50%	40.13%	56.75%	73.38%	90.00%	92.50%
Projected Dividends (M)	36.56	132.96	241.68	363.92	500.96	654.21	692.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	5.47%	6.47%	7.47%
Year 1 PV (M)	119.80	120.93	122.07
Year 2 PV (M)	196.20	199.94	203.71
Year 3 PV (M)	266.19	273.83	281.62
Year 4 PV (M)	330.15	342.85	355.92
Year 5 PV (M)	388.47	407.24	426.72
PV of Terminal Value (M)	5,921.76	6,207.87	6,504.93
Equity Value (M)	7,222.57	7,552.66	7,894.97
Shares Outstanding (M)	1,852.55	1,852.55	1,852.55
Fair Value	$3.90	$4.08	$4.26
Upside / Downside	-51.45%	-49.23%	-46.93%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Wasu Media Holding Co.,Ltd (000156.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener