DDM Analysis: 603199.SS

Valuation Snapshot

Stable Growth	$111.00 - $382.26	$358.23
Multi-Stage	$51.68 - $56.56	$54.07
Blended Fair Value	$206.15
Current Price	$36.12
Upside	470.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	35.97%	11.59%	0.79	0.00	0.17	0.15	0.22	0.17	0.15	0.14	0.13	0.17
YoY Growth	-	-	0.00%	-100.00%	13.33%	-31.82%	29.41%	13.33%	7.14%	7.69%	-22.39%	-36.50%
Dividend Yield	-	-	2.21%	0.00%	0.59%	0.58%	1.02%	0.83%	0.65%	0.52%	0.35%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	213.12
(-) Cash Dividends Paid (M)	75.26
(=) Cash Retained (M)	137.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	42.62	26.64	15.98
Cash Retained (M)	137.86	137.86	137.86
(-) Cash Required (M)	-42.62	-26.64	-15.98
(=) Excess Retained (M)	95.24	111.22	121.88
(/) Shares Outstanding (M)	110.68	110.68	110.68
(=) Excess Retained per Share	0.86	1.00	1.10
LTM Dividend per Share	0.68	0.68	0.68
(+) Excess Retained per Share	0.86	1.00	1.10
(=) Adjusted Dividend	1.54	1.68	1.78
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	5.31%	6.31%	7.31%
Fair Value	$111.00	$358.23	$382.26
Upside / Downside	207.31%	891.78%	958.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	213.12	226.57	240.86	256.06	272.22	289.39	298.08
Payout Ratio	35.31%	46.25%	57.19%	68.13%	79.06%	90.00%	92.50%
Projected Dividends (M)	75.26	104.79	137.75	174.44	215.22	260.45	275.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	5.31%	6.31%	7.31%
Year 1 PV (M)	97.22	98.15	99.07
Year 2 PV (M)	118.57	120.83	123.11
Year 3 PV (M)	139.31	143.32	147.40
Year 4 PV (M)	159.46	165.61	171.93
Year 5 PV (M)	179.04	187.70	196.70
PV of Terminal Value (M)	5,026.10	5,269.31	5,521.84
Equity Value (M)	5,719.70	5,984.91	6,260.05
Shares Outstanding (M)	110.68	110.68	110.68
Fair Value	$51.68	$54.07	$56.56
Upside / Downside	43.07%	49.70%	56.59%

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

Anhui Jiuhuashan Tourism Development Co., Ltd. (603199.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener