DDM Analysis: 603919.SS

Valuation Snapshot

Stable Growth	$84.53 - $151.11	$141.61
Multi-Stage	$24.41 - $26.70	$25.54
Blended Fair Value	$83.57
Current Price	$20.19
Upside	313.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.74%	12.09%	0.40	0.31	0.22	0.25	0.20	0.20	0.19	0.13	0.15	0.17
YoY Growth	-	-	29.41%	36.29%	-9.04%	25.76%	-1.44%	3.91%	41.99%	-10.85%	-11.44%	35.12%
Dividend Yield	-	-	2.09%	1.47%	0.82%	0.89%	0.57%	1.92%	1.50%	1.08%	0.93%	1.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	378.88
(-) Cash Dividends Paid (M)	248.49
(=) Cash Retained (M)	130.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	75.78	47.36	28.42
Cash Retained (M)	130.39	130.39	130.39
(-) Cash Required (M)	-75.78	-47.36	-28.42
(=) Excess Retained (M)	54.61	83.03	101.97
(/) Shares Outstanding (M)	498.65	498.65	498.65
(=) Excess Retained per Share	0.11	0.17	0.20
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	0.11	0.17	0.20
(=) Adjusted Dividend	0.61	0.66	0.70
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$84.53	$141.61	$151.11
Upside / Downside	318.69%	601.39%	648.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	378.88	403.51	429.74	457.67	487.42	519.10	534.67
Payout Ratio	65.59%	70.47%	75.35%	80.23%	85.12%	90.00%	92.50%
Projected Dividends (M)	248.49	284.35	323.81	367.21	414.88	467.19	494.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	265.09	267.60	270.11
Year 2 PV (M)	281.43	286.79	292.20
Year 3 PV (M)	297.53	306.07	314.77
Year 4 PV (M)	313.38	325.43	337.83
Year 5 PV (M)	328.99	344.88	361.38
PV of Terminal Value (M)	10,687.79	11,204.02	11,740.00
Equity Value (M)	12,174.21	12,734.79	13,316.29
Shares Outstanding (M)	498.65	498.65	498.65
Fair Value	$24.41	$25.54	$26.70
Upside / Downside	20.92%	26.49%	32.27%

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%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

JINHUI LIQUOR Co.,Ltd. (603919.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener