DDM Analysis: 603379.SS

Valuation Snapshot

Stable Growth	$481.69 - $567.87	$532.01
Multi-Stage	$1,051.28 - $1,157.89	$1,103.55
Blended Fair Value	$817.78
Current Price	$58.82
Upside	1,290.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.53%	-4.49%	0.23	0.24	0.17	0.11	0.32	0.10	0.65	0.27	0.76	0.32
YoY Growth	-	-	-3.85%	40.31%	54.45%	-65.67%	213.52%	-84.34%	145.93%	-64.93%	135.17%	-11.29%
Dividend Yield	-	-	0.57%	0.55%	0.51%	0.53%	1.87%	0.48%	1.96%	0.80%	2.27%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,808.62
(-) Cash Dividends Paid (M)	415.94
(=) Cash Retained (M)	1,392.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	361.72	226.08	135.65
Cash Retained (M)	1,392.68	1,392.68	1,392.68
(-) Cash Required (M)	-361.72	-226.08	-135.65
(=) Excess Retained (M)	1,030.95	1,166.60	1,257.03
(/) Shares Outstanding (M)	612.78	612.78	612.78
(=) Excess Retained per Share	1.68	1.90	2.05
LTM Dividend per Share	0.68	0.68	0.68
(+) Excess Retained per Share	1.68	1.90	2.05
(=) Adjusted Dividend	2.36	2.58	2.73
WACC / Discount Rate	-21.28%	-21.28%	-21.28%
Growth Rate	2.00%	3.00%	4.00%
Fair Value	$481.69	$532.01	$567.87
Upside / Downside	718.92%	804.47%	865.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,808.62	1,862.88	1,918.78	1,976.35	2,035.65	2,096.72	2,159.62
Payout Ratio	23.00%	36.40%	49.80%	63.20%	76.60%	90.00%	92.50%
Projected Dividends (M)	415.94	678.06	955.52	1,249.03	1,559.29	1,887.05	1,997.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-21.28%	-21.28%	-21.28%
Growth Rate	2.00%	3.00%	4.00%
Year 1 PV (M)	853.02	861.38	869.75
Year 2 PV (M)	1,512.28	1,542.07	1,572.16
Year 3 PV (M)	2,486.90	2,560.76	2,636.07
Year 4 PV (M)	3,905.78	4,061.21	4,221.24
Year 5 PV (M)	5,946.44	6,243.70	6,552.74
PV of Terminal Value (M)	629,496.80	660,965.38	693,680.06
Equity Value (M)	644,201.21	676,234.52	709,532.02
Shares Outstanding (M)	612.78	612.78	612.78
Fair Value	$1,051.28	$1,103.55	$1,157.89
Upside / Downside	1,687.28%	1,776.15%	1,868.53%

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

Zhejiang Sanmei Chemical Industry Co., Ltd. (603379.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener