DDM Analysis: 603989.SS

Valuation Snapshot

Stable Growth	$90.47 - $106.66	$99.92
Multi-Stage	$61.80 - $68.04	$64.86
Blended Fair Value	$82.39
Current Price	$18.61
Upside	342.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.28%	3.87%	0.36	0.35	0.33	0.33	0.30	0.31	0.61	0.59	0.53	0.66
YoY Growth	-	-	3.98%	4.86%	-0.21%	8.93%	-0.85%	-49.98%	3.06%	12.69%	-20.25%	168.57%
Dividend Yield	-	-	2.32%	1.96%	1.27%	1.22%	1.03%	1.35%	2.88%	1.96%	1.87%	3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	221.19
(-) Cash Dividends Paid (M)	69.52
(=) Cash Retained (M)	151.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	44.24	27.65	16.59
Cash Retained (M)	151.67	151.67	151.67
(-) Cash Required (M)	-44.24	-27.65	-16.59
(=) Excess Retained (M)	107.43	124.02	135.08
(/) Shares Outstanding (M)	398.50	398.50	398.50
(=) Excess Retained per Share	0.27	0.31	0.34
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.27	0.31	0.34
(=) Adjusted Dividend	0.44	0.49	0.51
WACC / Discount Rate	-0.60%	-0.60%	-0.60%
Growth Rate	1.87%	2.87%	3.87%
Fair Value	$90.47	$99.92	$106.66
Upside / Downside	386.14%	436.93%	473.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	221.19	227.54	234.08	240.80	247.72	254.84	262.48
Payout Ratio	31.43%	43.14%	54.86%	66.57%	78.29%	90.00%	92.50%
Projected Dividends (M)	69.52	98.17	128.41	160.31	193.93	229.36	242.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.60%	-0.60%	-0.60%
Growth Rate	1.87%	2.87%	3.87%
Year 1 PV (M)	97.80	98.76	99.72
Year 2 PV (M)	127.45	129.97	132.50
Year 3 PV (M)	158.51	163.23	168.03
Year 4 PV (M)	191.04	198.65	206.49
Year 5 PV (M)	225.09	236.35	248.06
PV of Terminal Value (M)	23,827.80	25,020.47	26,260.43
Equity Value (M)	24,627.69	25,847.43	27,115.24
Shares Outstanding (M)	398.50	398.50	398.50
Fair Value	$61.80	$64.86	$68.04
Upside / Downside	232.08%	248.53%	265.62%

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

Hunan Aihua Group Co., Ltd (603989.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener