DDM Analysis: 688065.SS

Valuation Snapshot

Stable Growth	$7.08 - $10.39	$8.67
Multi-Stage	$10.42 - $11.46	$10.93
Blended Fair Value	$9.80
Current Price	$52.04
Upside	-81.17%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.02%	0.00%	0.22	0.21	0.32	0.52	0.01	0.19	0.27	0.00	0.00	0.00
YoY Growth	-	-	2.24%	-33.41%	-39.09%	8,672.41%	-96.81%	-32.15%	188,135.24%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.43%	0.48%	0.51%	0.67%	0.01%	0.17%	0.24%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	594.46
(-) Cash Dividends Paid (M)	26.51
(=) Cash Retained (M)	567.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	118.89	74.31	44.58
Cash Retained (M)	567.95	567.95	567.95
(-) Cash Required (M)	-118.89	-74.31	-44.58
(=) Excess Retained (M)	449.05	493.64	523.36
(/) Shares Outstanding (M)	653.86	653.86	653.86
(=) Excess Retained per Share	0.69	0.75	0.80
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.69	0.75	0.80
(=) Adjusted Dividend	0.73	0.80	0.84
WACC / Discount Rate	9.16%	9.16%	9.16%
Growth Rate	-1.01%	-0.01%	0.99%
Fair Value	$7.08	$8.67	$10.39
Upside / Downside	-86.40%	-83.33%	-80.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	594.46	594.39	594.32	594.24	594.17	594.10	611.92
Payout Ratio	4.46%	21.57%	38.68%	55.78%	72.89%	90.00%	92.50%
Projected Dividends (M)	26.51	128.20	229.86	331.49	433.10	534.69	566.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.16%	9.16%	9.16%
Growth Rate	-1.01%	-0.01%	0.99%
Year 1 PV (M)	116.27	117.44	118.62
Year 2 PV (M)	189.07	192.91	196.78
Year 3 PV (M)	247.29	254.86	262.59
Year 4 PV (M)	293.03	305.05	317.44
Year 5 PV (M)	328.09	345.00	362.60
PV of Terminal Value (M)	5,640.11	5,930.81	6,233.38
Equity Value (M)	6,813.85	7,146.07	7,491.41
Shares Outstanding (M)	653.86	653.86	653.86
Fair Value	$10.42	$10.93	$11.46
Upside / Downside	-79.98%	-79.00%	-77.98%

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

Cathay Biotech Inc. (688065.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener