DDM Analysis: 002648.SZ

Valuation Snapshot

Stable Growth	$83.31 - $363.52	$199.99
Multi-Stage	$42.43 - $46.42	$44.39
Blended Fair Value	$122.19
Current Price	$19.34
Upside	531.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	42.38%	20.45%	0.53	0.16	0.67	0.29	0.06	0.09	0.06	0.06	0.03	0.03
YoY Growth	-	-	222.32%	-75.72%	131.35%	407.72%	-36.33%	49.89%	3.99%	76.52%	-6.64%	-57.26%
Dividend Yield	-	-	2.29%	0.88%	4.20%	1.44%	0.42%	1.89%	1.02%	1.01%	0.70%	1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,134.13
(-) Cash Dividends Paid (M)	1,941.15
(=) Cash Retained (M)	4,192.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,226.83	766.77	460.06
Cash Retained (M)	4,192.98	4,192.98	4,192.98
(-) Cash Required (M)	-1,226.83	-766.77	-460.06
(=) Excess Retained (M)	2,966.15	3,426.21	3,732.92
(/) Shares Outstanding (M)	3,355.89	3,355.89	3,355.89
(=) Excess Retained per Share	0.88	1.02	1.11
LTM Dividend per Share	0.58	0.58	0.58
(+) Excess Retained per Share	0.88	1.02	1.11
(=) Adjusted Dividend	1.46	1.60	1.69
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$83.31	$199.99	$363.52
Upside / Downside	330.78%	934.09%	1,779.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,134.13	6,532.84	6,957.48	7,409.72	7,891.35	8,404.29	8,656.41
Payout Ratio	31.65%	43.32%	54.99%	66.66%	78.33%	90.00%	92.50%
Projected Dividends (M)	1,941.15	2,829.77	3,825.71	4,939.17	6,181.21	7,563.86	8,007.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,611.23	2,635.98	2,660.73
Year 2 PV (M)	3,257.62	3,319.67	3,382.30
Year 3 PV (M)	3,880.93	3,992.34	4,105.86
Year 4 PV (M)	4,481.77	4,654.13	4,831.41
Year 5 PV (M)	5,060.73	5,305.16	5,558.95
PV of Terminal Value (M)	123,109.13	129,055.34	135,229.13
Equity Value (M)	142,401.40	148,962.61	155,768.38
Shares Outstanding (M)	3,355.89	3,355.89	3,355.89
Fair Value	$42.43	$44.39	$46.42
Upside / Downside	119.41%	129.52%	140.00%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 76 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
DR.TO	Medical Facilities Corporation	1.80%	$0.28	7.21%
PINE3.SA	Banco Pine S.A.	1.80%	$0.23	16.47%
SVED-B.ST	Svedbergs i Dalstorp AB (publ)	1.80%	$1.25	32.77%
002296.SZ	HeNan Splendor Science & Technology Co., Ltd.	1.79%	$0.20	25.74%
002349.SZ	Jinghua Pharmaceutical Group Co., Ltd.	1.79%	$0.13	47.07%
002841.SZ	Guangzhou Shiyuan Electronic Technology Company Limited	1.79%	$0.71	53.65%
007690.KS	Kukdo Chemical Co., Ltd.	1.79%	$569.71	19.70%
010690.KS	HWASHIN CO.,Ltd	1.79%	$145.89	13.31%
049770.KS	Dongwon F&B Co., Ltd.	1.79%	$800.03	12.97%
1836.HK	Stella International Holdings Limited	1.79%	$0.27	78.00%
5ML.SI	Old Chang Kee Ltd.	1.79%	$0.02	21.40%
603456.SS	Zhejiang Jiuzhou Pharmaceutical Co., Ltd	1.79%	$0.32	39.16%
6245.T	HIRANO TECSEED Co.,Ltd.	1.79%	$29.92	48.19%
9999.HK	NetEase, Inc.	1.79%	$4.11	36.47%
EFK.WA	Korporacja Gospodarcza Efekt S.A.	1.79%	$0.10	3.27%
IFSH.JK	PT Ifishdeco Tbk	1.79%	$14.62	52.99%
WGSH.JK	PT Wira Global Solusi Tbk	1.79%	$5.00	59.74%
001060.KS	JW Pharmaceutical Corporation	1.78%	$458.46	17.63%
001332.SZ	Wuxi Chemical Equipment Co., Ltd.	1.78%	$1.00	44.53%
002312.SZ	Sichuan Development Lomon Co., Ltd.	1.78%	$0.19	67.49%
002900.KS	TYM Corporation	1.78%	$112.27	11.09%
003018.SZ	JinFu Technology Co., Ltd.	1.78%	$0.31	68.11%
003023.SZ	Chengdu Rainbow Appliance (Group) Shares Co., Ltd.	1.78%	$0.40	51.85%
004490.KS	Sebang Global Battery Co., Ltd.	1.78%	$1,112.73	11.15%
0KFH.L	Revenio Group Oyj	1.78%	$0.40	58.60%
1357.HK	Meitu, Inc.	1.78%	$0.13	44.58%
300610.SZ	Yangzhou Chenhua New Material Co., Ltd.	1.78%	$0.21	63.13%
3543.T	KOMEDA Holdings Co., Ltd.	1.78%	$54.03	41.58%
5450.TWO	Nam Liong Global Corporation	1.78%	$0.25	45.91%
600458.SS	Zhuzhou Times New Material Technology Co., Ltd.	1.78%	$0.24	37.98%
603037.SS	Shanghai Carthane Co.,Ltd.	1.78%	$0.26	78.70%
603876.SS	Jiangsu Dingsheng New Material Joint-Stock Co.,Ltd	1.78%	$0.27	64.69%
603916.SS	Sobute New Materials Co., Ltd	1.78%	$0.17	62.46%
6167.T	Fuji Die Co.,Ltd.	1.78%	$15.93	69.67%
6981.T	Murata Manufacturing Co., Ltd.	1.78%	$57.88	45.13%
FLEXD.LS	Flexdeal Simfe S.A.	1.78%	$0.09	38.33%
MIKA.JK	PT Mitra Keluarga Karyasehat Tbk	1.78%	$43.00	46.34%
SARKY.IS	Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret A.S.	1.78%	$0.33	53.78%
002249.SZ	Zhongshan Broad-Ocean Motor Co., Ltd.	1.77%	$0.19	44.29%
012330.KS	Hyundai Mobis Co.,Ltd	1.77%	$6,540.90	13.98%
111770.KS	Youngone Corporation	1.77%	$1,406.13	16.14%
2754.T	Tokatsu Holdings Co.,Ltd.	1.77%	$14.31	18.28%
600236.SS	Guangxi Guiguan Electric PowerCo.,Ltd.	1.77%	$0.14	42.95%
603605.SS	Proya Cosmetics Co.,Ltd.	1.77%	$1.21	30.20%
603759.SS	Haitian Water Group Co.,Ltd	1.77%	$0.19	32.54%
688076.SS	Sinopep-Allsino Bio Pharmaceutical Co.,Ltd.	1.77%	$0.67	42.24%
8015.T	Toyota Tsusho Corporation	1.77%	$93.38	28.94%
9722.T	Fujita Kanko Inc.	1.77%	$46.65	5.91%
9962.T	MISUMI Group Inc.	1.77%	$43.36	36.74%
ADORFO.BO	Ador Fontech Limited	1.77%	$2.52	38.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Satellite Chemical Co.,Ltd. (002648.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener