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 78 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688625.SS	GCH Technology Co., Ltd.	1.73%	$0.71	35.67%
ATCO-A.ST	Atlas Copco AB	1.73%	$2.90	51.19%
KAZT.ME	PJSC KuibyshevAzot	1.73%	$7.20	9.57%
PROT.OL	Protector Forsikring ASA	1.73%	$9.02	32.47%
018260.KS	Samsung SDS Co.,Ltd.	1.72%	$3,013.94	30.15%
029460.KS	KC Co., Ltd.	1.72%	$456.82	6.78%
3308.HK	Golden Eagle Retail Group Limited	1.72%	$0.12	9.52%
403870.KQ	HPSP Co., Ltd.	1.72%	$593.50	58.19%
688128.SS	China National Electric Apparatus Research Institute Co., Ltd.	1.72%	$0.50	38.48%
9516.SR	Natural Gas Distribution Company	1.72%	$0.50	31.24%
AMRT.JK	PT Sumber Alfaria Trijaya Tbk	1.72%	$34.11	46.22%
CENTEL-R.BK	Central Plaza Hotel Public Company Limited	1.72%	$0.59	47.25%
EMP-A.TO	Empire Company Limited	1.72%	$0.83	27.46%
LSNG.ME	Public Joint stock company Rosseti Lenenergo	1.72%	$0.26	7.85%
MAD.AX	Mader Group Limited	1.72%	$0.13	28.01%
RUSTA.ST	Rusta AB (publ)	1.72%	$1.45	47.44%
000655.SZ	Shandong Jinling Mining Co., Ltd.	1.71%	$0.16	35.18%
002166.SZ	Guilin Layn Natural Ingredients Corp.	1.71%	$0.14	79.28%
009140.KS	Kyungin Electronics Co., Ltd	1.71%	$350.02	24.51%
009290.KS	Kwang Dong Pharmaceutical Co., Ltd.	1.71%	$100.14	13.46%
300196.SZ	Jiangsu Changhai Composite Materials Co., Ltd	1.71%	$0.25	30.44%
300973.SZ	Ligao Foods Co.Ltd	1.71%	$0.73	40.03%
4144.SR	Raoom Trading Co.	1.71%	$1.12	83.18%
601801.SS	Anhui Xinhua Media Co., Ltd.	1.71%	$0.11	25.98%
688358.SS	Chison Medical Technologies Co., Ltd.	1.71%	$0.51	42.24%
CAMBI.OL	Cambi ASA	1.71%	$0.30	30.04%
ICOS.MI	Intercos S.p.A.	1.71%	$0.19	37.87%
MZX.DE	Masterflex SE	1.71%	$0.24	28.96%
SKIS-B.ST	SkiStar AB (publ)	1.71%	$2.80	39.71%
000990.KS	DB HiTek Co. Ltd.	1.70%	$1,253.06	20.53%
001207.SZ	Shandong Link Science and Technology Co.,Ltd.	1.70%	$0.43	27.93%
002593.SZ	Xiamen Sunrise Group Co., Ltd.	1.70%	$0.10	81.27%
300218.SZ	Anhui Anli Material Technology Co., Ltd.	1.70%	$0.28	35.78%
300509.SZ	Jiangsu Newamstar Packaging Machinery Co.,Ltd	1.70%	$0.22	66.41%
300999.SZ	Yihai Kerry Arawana Holdings Co., Ltd	1.70%	$0.49	69.28%
301665.SZ	CAC Nantong Chemical Co Ltd	1.70%	$0.48	46.18%
600004.SS	Guangzhou Baiyun International Airport Co., Ltd.	1.70%	$0.16	28.12%
600279.SS	Chongqing Port Co.,Ltd.	1.70%	$0.09	21.95%
601512.SS	China-Singapore Suzhou Industrial Park Development Group Co., Ltd.	1.70%	$0.15	28.77%
603612.SS	Sunstone Development Co., Ltd.	1.70%	$0.40	27.82%
000905.SZ	Xiamen Port Development Co., Ltd.	1.69%	$0.22	79.86%
000949.SZ	Xinxiang Chemical Fiber Co., Ltd.	1.69%	$0.09	86.02%
600814.SS	Hangzhou Jiebai Group Co., Limited	1.69%	$0.14	51.31%
688772.SS	Zhuhai CosMX Battery Co., Ltd.	1.69%	$0.36	74.20%
7631.TWO	Genii Ideas Co., Ltd.	1.69%	$2.16	47.81%
BFT.WA	Benefit Systems S.A.	1.69%	$60.53	37.69%
CJT.TO	Cargojet Inc.	1.69%	$1.45	17.55%
002243.SZ	Shenzhen Leaguer Co., Ltd.	1.68%	$0.17	88.79%
161890.KS	Kolmar Korea Co., Ltd.	1.68%	$1,095.50	22.79%
300041.SZ	Hubei Huitian New Materials Co., Ltd.	1.68%	$0.19	68.24%

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