DDM Analysis: 300308.SZ

Valuation Snapshot

Stable Growth	$165.76 - $399.45	$245.84
Multi-Stage	$114.35 - $125.04	$119.60
Blended Fair Value	$182.72
Current Price	$403.68
Upside	-54.74%
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	28.11%	65.16%	0.36	0.19	0.21	0.15	0.11	0.10	0.06	0.02	0.00	0.00
YoY Growth	-	-	93.04%	-11.25%	38.89%	38.33%	4.82%	77.08%	213.13%	863.93%	-32.46%	21.29%
Dividend Yield	-	-	0.36%	0.16%	0.50%	0.67%	0.43%	0.27%	0.20%	0.05%	0.01%	0.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,550.76
(-) Cash Dividends Paid (M)	603.04
(=) Cash Retained (M)	7,947.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,710.15	1,068.84	641.31
Cash Retained (M)	7,947.72	7,947.72	7,947.72
(-) Cash Required (M)	-1,710.15	-1,068.84	-641.31
(=) Excess Retained (M)	6,237.57	6,878.88	7,306.42
(/) Shares Outstanding (M)	1,112.58	1,112.58	1,112.58
(=) Excess Retained per Share	5.61	6.18	6.57
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	5.61	6.18	6.57
(=) Adjusted Dividend	6.15	6.72	7.11
WACC / Discount Rate	9.41%	9.41%	9.41%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$165.76	$245.84	$399.45
Upside / Downside	-58.94%	-39.10%	-1.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,550.76	9,106.56	9,698.48	10,328.89	11,000.26	11,715.28	12,066.74
Payout Ratio	7.05%	23.64%	40.23%	56.82%	73.41%	90.00%	92.50%
Projected Dividends (M)	603.04	2,152.97	3,901.84	5,868.97	8,075.35	10,543.75	11,161.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.41%	9.41%	9.41%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,949.26	1,967.74	1,986.22
Year 2 PV (M)	3,198.42	3,259.34	3,320.84
Year 3 PV (M)	4,355.74	4,480.77	4,608.18
Year 4 PV (M)	5,426.17	5,634.85	5,849.49
Year 5 PV (M)	6,414.47	6,724.29	7,045.97
PV of Terminal Value (M)	105,881.96	110,996.09	116,305.96
Equity Value (M)	127,226.02	133,063.09	139,116.65
Shares Outstanding (M)	1,112.58	1,112.58	1,112.58
Fair Value	$114.35	$119.60	$125.04
Upside / Downside	-71.67%	-70.37%	-69.02%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Zhongji Innolight Co., Ltd. (300308.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener