DDM Analysis: 000686.SZ

Valuation Snapshot

Stable Growth	$5.56 - $8.44	$6.92
Multi-Stage	$12.06 - $13.26	$12.65
Blended Fair Value	$9.78
Current Price	$8.67
Upside	12.82%
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	-28.44%	-0.13%	0.10	0.45	0.47	0.53	0.57	0.54	0.52	0.61	0.22	0.07
YoY Growth	-	-	-77.46%	-3.34%	-10.86%	-7.83%	4.86%	3.87%	-14.31%	171.97%	237.23%	-35.54%
Dividend Yield	-	-	1.30%	6.53%	6.91%	6.79%	6.61%	6.56%	5.07%	7.77%	1.88%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,466.65
(-) Cash Dividends Paid (M)	900.65
(=) Cash Retained (M)	566.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	293.33	183.33	110.00
Cash Retained (M)	566.00	566.00	566.00
(-) Cash Required (M)	-293.33	-183.33	-110.00
(=) Excess Retained (M)	272.67	382.67	456.00
(/) Shares Outstanding (M)	2,294.07	2,294.07	2,294.07
(=) Excess Retained per Share	0.12	0.17	0.20
LTM Dividend per Share	0.39	0.39	0.39
(+) Excess Retained per Share	0.12	0.17	0.20
(=) Adjusted Dividend	0.51	0.56	0.59
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-2.13%	-1.13%	-0.13%
Fair Value	$5.56	$6.92	$8.44
Upside / Downside	-35.82%	-20.21%	-2.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,466.65	1,450.14	1,433.82	1,417.69	1,401.74	1,385.96	1,427.54
Payout Ratio	61.41%	67.13%	72.85%	78.56%	84.28%	90.00%	92.50%
Projected Dividends (M)	900.65	973.44	1,044.47	1,113.79	1,181.41	1,247.37	1,320.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-2.13%	-1.13%	-0.13%
Year 1 PV (M)	901.64	910.86	920.07
Year 2 PV (M)	896.09	914.50	933.09
Year 3 PV (M)	885.08	912.49	940.46
Year 4 PV (M)	869.58	905.67	942.87
Year 5 PV (M)	850.42	894.76	940.93
PV of Terminal Value (M)	23,259.73	24,472.50	25,735.34
Equity Value (M)	27,662.55	29,010.77	30,412.75
Shares Outstanding (M)	2,294.07	2,294.07	2,294.07
Fair Value	$12.06	$12.65	$13.26
Upside / Downside	39.08%	45.86%	52.91%

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

Analysis Mode

Ticker

Industry

Sector

Northeast Securities Co., Ltd. (000686.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener