DDM Analysis: 603999.SS

Valuation Snapshot

Stable Growth	$1.02 - $1.52	$1.25
Multi-Stage	$1.34 - $1.46	$1.40
Blended Fair Value	$1.33
Current Price	$6.43
Upside	-79.38%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.52%	-2.99%	0.05	0.04	0.05	0.04	0.03	0.02	0.04	0.05	0.06	0.01
YoY Growth	-	-	15.56%	-1.91%	16.32%	16.00%	40.45%	-40.65%	-20.11%	-12.31%	767.51%	-90.47%
Dividend Yield	-	-	0.72%	0.71%	0.70%	0.64%	0.65%	0.42%	0.62%	0.69%	0.43%	0.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	70.25
(-) Cash Dividends Paid (M)	19.01
(=) Cash Retained (M)	51.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.05	8.78	5.27
Cash Retained (M)	51.24	51.24	51.24
(-) Cash Required (M)	-14.05	-8.78	-5.27
(=) Excess Retained (M)	37.19	42.46	45.98
(/) Shares Outstanding (M)	580.87	580.87	580.87
(=) Excess Retained per Share	0.06	0.07	0.08
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.06	0.07	0.08
(=) Adjusted Dividend	0.10	0.11	0.11
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	0.44%	1.44%	2.44%
Fair Value	$1.02	$1.25	$1.52
Upside / Downside	-84.18%	-80.49%	-76.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	70.25	71.27	72.30	73.34	74.40	75.48	77.74
Payout Ratio	27.06%	39.65%	52.23%	64.82%	77.41%	90.00%	92.50%
Projected Dividends (M)	19.01	28.25	37.76	47.54	57.59	67.93	71.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	0.44%	1.44%	2.44%
Year 1 PV (M)	25.43	25.69	25.94
Year 2 PV (M)	30.60	31.21	31.83
Year 3 PV (M)	34.67	35.72	36.78
Year 4 PV (M)	37.81	39.34	40.91
Year 5 PV (M)	40.14	42.18	44.30
PV of Terminal Value (M)	606.91	637.72	669.78
Equity Value (M)	775.55	811.85	849.54
Shares Outstanding (M)	580.87	580.87	580.87
Fair Value	$1.34	$1.40	$1.46
Upside / Downside	-79.24%	-78.26%	-77.25%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 28 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ORA	Ormat Technologies, Inc.	0.42%	$0.48	21.81%
VLTO	Veralto Corporation	0.42%	$0.42	11.39%
CEG	Constellation Energy Corporation	0.41%	$1.52	17.38%
EXPE	Expedia Group, Inc.	0.41%	$1.15	10.88%
GE	GE Aerospace	0.40%	$1.29	17.08%
GEHCV	GE HealthCare Technologies Inc.	0.40%	$0.23	5.05%
ATMU	Atmus Filtration Technologies Inc.	0.39%	$0.20	8.42%
BMNR	Bitmine Immersion Technologies, Inc.	0.39%	$0.12	0.85%
CHDN	Churchill Downs Incorporated	0.39%	$0.43	7.61%
PLPC	Preformed Line Products Company	0.39%	$0.83	11.03%
AAPL	Apple Inc.	0.38%	$1.03	13.77%
AMOT	Allied Motion Technologies Inc.	0.38%	$0.12	21.85%
CASY	Casey's General Stores, Inc.	0.38%	$2.09	12.85%
EA	Electronic Arts Inc.	0.38%	$0.77	21.92%
LOB	Live Oak Bancshares, Inc.	0.37%	$0.13	8.44%
PCG-PA	Pacific Gas and Electric Company	0.37%	$0.08	6.94%
CTS	CTS Corporation	0.36%	$0.16	8.09%
GVA	Granite Construction Incorporated	0.36%	$0.43	12.45%
LCORX	Leuthold Core Investment Fund	0.36%	$0.08	4.98%
LCRIX	Leuthold Core Investment Fund Class Institutional	0.36%	$0.08	4.98%
UHAL	U-Haul Holding Company	0.36%	$0.18	17.87%
BOX	Box, Inc.	0.35%	$0.10	6.61%
HCC	Warrior Met Coal, Inc.	0.35%	$0.31	47.04%
MCK	McKesson Corporation	0.35%	$2.91	8.98%
CSWI	CSW Industrials, Inc.	0.34%	$1.02	11.93%
MOG-A	Moog Inc.	0.34%	$0.85	11.59%
SRBK	SR Bancorp, Inc. Common stock	0.34%	$0.05	9.61%
VHAQ-UN	Viveon Health Acquisition Corp.	0.34%	$0.04	17.38%
WWD	Woodward, Inc.	0.34%	$1.05	14.70%
AGX	Argan, Inc.	0.33%	$1.08	12.72%
PJT	PJT Partners Inc.	0.33%	$0.56	13.70%
REGN	Regeneron Pharmaceuticals, Inc.	0.33%	$2.59	6.06%
LPLA	LPL Financial Holdings Inc.	0.32%	$1.16	11.15%
META	Meta Platforms, Inc.	0.31%	$2.04	8.98%
ESAB	ESAB Corporation	0.30%	$0.34	8.52%
POWL	Powell Industries, Inc.	0.30%	$1.05	7.31%
VC	Visteon Corporation	0.30%	$0.29	2.59%
WST	West Pharmaceutical Services, Inc.	0.30%	$0.83	12.34%
CASH	Pathward Financial, Inc.	0.29%	$0.21	2.52%
NGS	Natural Gas Services Group, Inc.	0.29%	$0.10	6.71%
PLUS	ePlus inc.	0.29%	$0.25	5.41%
RVTY	Revvity, Inc.	0.29%	$0.28	14.01%
TMO	Thermo Fisher Scientific Inc.	0.28%	$1.65	9.48%
MRVL	Marvell Technology, Inc.	0.27%	$0.24	8.33%
VNT	Vontier Corporation	0.27%	$0.10	3.64%
DBRG	DigitalBridge Group, Inc.	0.26%	$0.04	9.84%
FOUR	Shift4 Payments, Inc.	0.26%	$0.16	7.44%
GOOG	Alphabet Inc.	0.26%	$0.82	8.01%
TPB	Turning Point Brands, Inc.	0.26%	$0.29	10.22%
USB-PA	U.S. Bancorp PERP PFD SER A	0.26%	$2.02	43.68%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

DuZhe Publish&Media Co.,Ltd (603999.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener