DDM Analysis: 603288.SS

Valuation Snapshot

Stable Growth	$71.03 - $240.40	$225.27
Multi-Stage	$37.47 - $41.00	$39.21
Blended Fair Value	$132.24
Current Price	$38.96
Upside	239.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.87%	25.71%	0.65	0.58	0.57	0.59	0.52	0.47	0.41	0.33	0.29	0.23
YoY Growth	-	-	13.41%	1.22%	-3.83%	14.41%	10.38%	15.23%	24.86%	13.28%	27.05%	241.49%
Dividend Yield	-	-	1.61%	1.45%	0.89%	0.90%	0.56%	0.77%	0.97%	1.18%	1.70%	1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,851.43
(-) Cash Dividends Paid (M)	4,785.22
(=) Cash Retained (M)	2,066.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,370.29	856.43	513.86
Cash Retained (M)	2,066.21	2,066.21	2,066.21
(-) Cash Required (M)	-1,370.29	-856.43	-513.86
(=) Excess Retained (M)	695.93	1,209.78	1,552.35
(/) Shares Outstanding (M)	5,635.03	5,635.03	5,635.03
(=) Excess Retained per Share	0.12	0.21	0.28
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.12	0.21	0.28
(=) Adjusted Dividend	0.97	1.06	1.12
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.87%	5.87%	6.87%
Fair Value	$71.03	$225.27	$240.40
Upside / Downside	82.31%	478.22%	517.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,851.43	7,253.86	7,679.92	8,131.01	8,608.60	9,114.24	9,387.67
Payout Ratio	69.84%	73.87%	77.91%	81.94%	85.97%	90.00%	92.50%
Projected Dividends (M)	4,785.22	5,358.72	5,983.09	6,662.31	7,400.69	8,202.82	8,683.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.87%	5.87%	6.87%
Year 1 PV (M)	4,993.05	5,040.66	5,088.27
Year 2 PV (M)	5,194.40	5,293.93	5,394.41
Year 3 PV (M)	5,389.40	5,545.04	5,703.65
Year 4 PV (M)	5,578.17	5,794.00	6,016.02
Year 5 PV (M)	5,760.87	6,040.82	6,331.54
PV of Terminal Value (M)	184,253.96	193,207.67	202,506.11
Equity Value (M)	211,169.86	220,922.11	231,040.01
Shares Outstanding (M)	5,635.03	5,635.03	5,635.03
Fair Value	$37.47	$39.21	$41.00
Upside / Downside	-3.81%	0.63%	5.24%

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

Foshan Haitian Flavouring and Food Company Ltd. (603288.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener