DDM Analysis: 603868.SS

Valuation Snapshot

Stable Growth	$30.72 - $125.72	$52.68
Multi-Stage	$28.84 - $31.60	$30.19
Blended Fair Value	$41.43
Current Price	$35.46
Upside	16.84%
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	9.01%	15.80%	2.32	2.01	1.01	1.01	1.01	1.51	1.51	1.01	1.01	0.51
YoY Growth	-	-	15.47%	100.00%	0.00%	0.00%	-33.33%	0.00%	50.00%	0.00%	98.43%	-5.40%
Dividend Yield	-	-	6.31%	4.10%	1.22%	2.00%	2.22%	4.22%	3.31%	1.80%	2.13%	1.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	450.38
(-) Cash Dividends Paid (M)	221.34
(=) Cash Retained (M)	229.04

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	90.08	56.30	33.78
Cash Retained (M)	229.04	229.04	229.04
(-) Cash Required (M)	-90.08	-56.30	-33.78
(=) Excess Retained (M)	138.96	172.74	195.26
(/) Shares Outstanding (M)	432.67	432.67	432.67
(=) Excess Retained per Share	0.32	0.40	0.45
LTM Dividend per Share	0.51	0.51	0.51
(+) Excess Retained per Share	0.32	0.40	0.45
(=) Adjusted Dividend	0.83	0.91	0.96
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	3.62%	4.62%	5.62%
Fair Value	$30.72	$52.68	$125.72
Upside / Downside	-13.37%	48.55%	254.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	450.38	471.17	492.93	515.70	539.51	564.43	581.36
Payout Ratio	49.15%	57.32%	65.49%	73.66%	81.83%	90.00%	92.50%
Projected Dividends (M)	221.34	270.06	322.81	379.85	441.48	507.99	537.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	3.62%	4.62%	5.62%
Year 1 PV (M)	251.32	253.75	256.18
Year 2 PV (M)	279.57	285.00	290.47
Year 3 PV (M)	306.16	315.11	324.23
Year 4 PV (M)	331.14	344.11	357.46
Year 5 PV (M)	354.60	372.04	390.17
PV of Terminal Value (M)	10,953.31	11,492.16	12,052.00
Equity Value (M)	12,476.11	13,062.17	13,670.50
Shares Outstanding (M)	432.67	432.67	432.67
Fair Value	$28.84	$30.19	$31.60
Upside / Downside	-18.68%	-14.86%	-10.90%

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

Shanghai Flyco Electrical Appliance Co., Ltd. (603868.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener