DDM Analysis: 603967.SS

Valuation Snapshot

Stable Growth	$6.93 - $10.47	$8.60
Multi-Stage	$6.63 - $7.18	$6.90
Blended Fair Value	$7.75
Current Price	$11.13
Upside	-30.37%
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	12.80%	7.93%	0.55	0.48	0.41	0.30	0.29	0.30	0.24	0.24	0.39	0.25
YoY Growth	-	-	13.19%	16.56%	40.35%	1.93%	-3.27%	22.55%	-0.01%	-37.85%	57.97%	-2.38%
Dividend Yield	-	-	5.15%	5.11%	4.21%	3.02%	2.92%	2.78%	1.44%	1.44%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	258.81
(-) Cash Dividends Paid (M)	219.29
(=) Cash Retained (M)	39.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51.76	32.35	19.41
Cash Retained (M)	39.52	39.52	39.52
(-) Cash Required (M)	-51.76	-32.35	-19.41
(=) Excess Retained (M)	-12.25	7.17	20.11
(/) Shares Outstanding (M)	346.18	346.18	346.18
(=) Excess Retained per Share	-0.04	0.02	0.06
LTM Dividend per Share	0.63	0.63	0.63
(+) Excess Retained per Share	-0.04	0.02	0.06
(=) Adjusted Dividend	0.60	0.65	0.69
WACC / Discount Rate	14.60%	14.60%	14.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6.93	$8.60	$10.47
Upside / Downside	-37.72%	-22.74%	-5.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	258.81	275.63	293.55	312.63	332.95	354.59	365.23
Payout Ratio	84.73%	85.79%	86.84%	87.89%	88.95%	90.00%	92.50%
Projected Dividends (M)	219.29	236.45	254.92	274.78	296.15	319.13	337.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	14.60%	14.60%	14.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	204.39	206.32	208.26
Year 2 PV (M)	190.46	194.09	197.75
Year 3 PV (M)	177.46	182.56	187.75
Year 4 PV (M)	165.33	171.69	178.23
Year 5 PV (M)	154.00	161.44	169.16
PV of Terminal Value (M)	1,405.10	1,472.97	1,543.43
Equity Value (M)	2,296.74	2,389.06	2,484.58
Shares Outstanding (M)	346.18	346.18	346.18
Fair Value	$6.63	$6.90	$7.18
Upside / Downside	-40.39%	-37.99%	-35.51%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

China Master Logistics Co., Ltd. (603967.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener