DDM Analysis: 603444.SS

Valuation Snapshot

Stable Growth	$3,525.27 - $4,153.37	$3,892.31
Multi-Stage	$2,579.02 - $2,830.51	$2,702.42
Blended Fair Value	$3,297.36
Current Price	$568.00
Upside	480.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.28%	22.64%	6.49	10.14	29.85	11.99	5.00	9.99	2.66	4.13	0.63	0.42
YoY Growth	-	-	-36.04%	-66.03%	148.89%	140.00%	-49.99%	275.69%	-35.53%	556.40%	48.79%	-49.87%
Dividend Yield	-	-	2.91%	5.16%	6.26%	3.33%	1.34%	2.44%	1.27%	2.40%	0.20%	0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,501.55
(-) Cash Dividends Paid (M)	394.66
(=) Cash Retained (M)	1,106.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	300.31	187.69	112.62
Cash Retained (M)	1,106.89	1,106.89	1,106.89
(-) Cash Required (M)	-300.31	-187.69	-112.62
(=) Excess Retained (M)	806.58	919.20	994.28
(/) Shares Outstanding (M)	71.90	71.90	71.90
(=) Excess Retained per Share	11.22	12.78	13.83
LTM Dividend per Share	5.49	5.49	5.49
(+) Excess Retained per Share	11.22	12.78	13.83
(=) Adjusted Dividend	16.71	18.27	19.32
WACC / Discount Rate	0.79%	0.79%	0.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,525.27	$3,892.31	$4,153.37
Upside / Downside	520.65%	585.27%	631.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,501.55	1,599.16	1,703.10	1,813.80	1,931.70	2,057.26	2,118.98
Payout Ratio	26.28%	39.03%	51.77%	64.51%	77.26%	90.00%	92.50%
Projected Dividends (M)	394.66	624.10	881.70	1,170.14	1,492.37	1,851.53	1,960.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.79%	0.79%	0.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	613.39	619.21	625.02
Year 2 PV (M)	851.71	867.93	884.31
Year 3 PV (M)	1,110.96	1,142.85	1,175.34
Year 4 PV (M)	1,392.57	1,446.13	1,501.21
Year 5 PV (M)	1,698.09	1,780.11	1,865.26
PV of Terminal Value (M)	179,761.52	188,444.07	197,458.92
Equity Value (M)	185,428.24	194,300.29	203,510.07
Shares Outstanding (M)	71.90	71.90	71.90
Fair Value	$2,579.02	$2,702.42	$2,830.51
Upside / Downside	354.05%	375.78%	398.33%

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

G-bits Network Technology (Xiamen) Co., Ltd. (603444.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener