DDM Analysis: 603833.SS

Valuation Snapshot

Stable Growth	$657.92 - $775.14	$726.42
Multi-Stage	$238.27 - $261.41	$249.62
Blended Fair Value	$488.02
Current Price	$53.30
Upside	815.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	40.53%	55.72%	3.00	2.15	2.00	1.37	0.87	0.55	0.68	0.01	0.01	0.19
YoY Growth	-	-	39.55%	7.62%	45.84%	57.87%	58.49%	-20.03%	8,365.02%	-22.10%	-94.65%	442.58%
Dividend Yield	-	-	4.80%	3.14%	1.65%	1.17%	0.55%	0.81%	0.76%	0.01%	0.02%	0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,400.77
(-) Cash Dividends Paid (M)	114.88
(=) Cash Retained (M)	2,285.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	480.15	300.10	180.06
Cash Retained (M)	2,285.89	2,285.89	2,285.89
(-) Cash Required (M)	-480.15	-300.10	-180.06
(=) Excess Retained (M)	1,805.74	1,985.79	2,105.83
(/) Shares Outstanding (M)	615.96	615.96	615.96
(=) Excess Retained per Share	2.93	3.22	3.42
LTM Dividend per Share	0.19	0.19	0.19
(+) Excess Retained per Share	2.93	3.22	3.42
(=) Adjusted Dividend	3.12	3.41	3.61
WACC / Discount Rate	4.70%	4.70%	4.70%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$657.92	$726.42	$775.14
Upside / Downside	1,134.36%	1,262.88%	1,354.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,400.77	2,556.82	2,723.01	2,900.01	3,088.51	3,289.26	3,387.94
Payout Ratio	4.79%	21.83%	38.87%	55.91%	72.96%	90.00%	92.50%
Projected Dividends (M)	114.88	558.10	1,058.46	1,621.51	2,253.28	2,960.34	3,133.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.70%	4.70%	4.70%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	528.05	533.06	538.06
Year 2 PV (M)	947.54	965.59	983.81
Year 3 PV (M)	1,373.42	1,412.84	1,453.01
Year 4 PV (M)	1,805.75	1,875.20	1,946.63
Year 5 PV (M)	2,244.63	2,353.04	2,465.61
PV of Terminal Value (M)	139,863.38	146,618.84	153,632.84
Equity Value (M)	146,762.77	153,758.56	161,019.95
Shares Outstanding (M)	615.96	615.96	615.96
Fair Value	$238.27	$249.62	$261.41
Upside / Downside	347.03%	368.34%	390.46%

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

Oppein Home Group Inc. (603833.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener