DDM Analysis: 603587.SS

Valuation Snapshot

Stable Growth	$4.46 - $6.64	$5.50
Multi-Stage	$11.84 - $13.03	$12.42
Blended Fair Value	$8.96
Current Price	$12.35
Upside	-27.44%
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	-1.28%	-1.78%	0.81	0.71	1.03	0.83	0.86	0.86	0.86	0.09	0.99	0.75
YoY Growth	-	-	13.56%	-31.00%	24.84%	-4.14%	0.00%	0.00%	894.86%	-91.25%	31.54%	-22.22%
Dividend Yield	-	-	6.66%	5.54%	6.68%	5.08%	4.33%	4.93%	3.73%	0.26%	3.00%	2.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	260.53
(-) Cash Dividends Paid (M)	235.03
(=) Cash Retained (M)	25.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	52.11	32.57	19.54
Cash Retained (M)	25.50	25.50	25.50
(-) Cash Required (M)	-52.11	-32.57	-19.54
(=) Excess Retained (M)	-26.60	-7.06	5.96
(/) Shares Outstanding (M)	464.27	464.27	464.27
(=) Excess Retained per Share	-0.06	-0.02	0.01
LTM Dividend per Share	0.51	0.51	0.51
(+) Excess Retained per Share	-0.06	-0.02	0.01
(=) Adjusted Dividend	0.45	0.49	0.52
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-3.38%	-2.38%	-1.38%
Fair Value	$4.46	$5.50	$6.64
Upside / Downside	-63.85%	-55.47%	-46.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	260.53	254.33	248.28	242.37	236.60	230.97	237.90
Payout Ratio	90.21%	90.17%	90.13%	90.08%	90.04%	90.00%	92.50%
Projected Dividends (M)	235.03	229.33	223.76	218.34	213.04	207.87	220.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-3.38%	-2.38%	-1.38%
Year 1 PV (M)	213.45	215.66	217.87
Year 2 PV (M)	193.86	197.89	201.97
Year 3 PV (M)	176.07	181.59	187.23
Year 4 PV (M)	159.91	166.63	173.56
Year 5 PV (M)	145.23	152.90	160.89
PV of Terminal Value (M)	4,609.05	4,852.56	5,106.24
Equity Value (M)	5,497.57	5,767.23	6,047.77
Shares Outstanding (M)	464.27	464.27	464.27
Fair Value	$11.84	$12.42	$13.03
Upside / Downside	-4.12%	0.58%	5.48%

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

Dazzle Fashion Co., Ltd (603587.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener