DDM Analysis: 600406.SS

Valuation Snapshot

Stable Growth	$81.38 - $199.34	$186.81
Multi-Stage	$29.41 - $32.17	$30.77
Blended Fair Value	$108.79
Current Price	$22.96
Upside	373.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.03%	34.95%	0.68	0.33	0.29	0.25	0.18	0.27	0.31	0.32	0.08	0.05
YoY Growth	-	-	104.79%	13.45%	16.53%	43.25%	-35.76%	-12.33%	-1.13%	283.04%	59.75%	51.61%
Dividend Yield	-	-	3.11%	1.36%	1.30%	1.15%	0.97%	2.39%	2.48%	3.24%	0.88%	0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,992.61
(-) Cash Dividends Paid (M)	4,526.21
(=) Cash Retained (M)	3,466.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,598.52	999.08	599.45
Cash Retained (M)	3,466.41	3,466.41	3,466.41
(-) Cash Required (M)	-1,598.52	-999.08	-599.45
(=) Excess Retained (M)	1,867.89	2,467.33	2,866.96
(/) Shares Outstanding (M)	7,973.93	7,973.93	7,973.93
(=) Excess Retained per Share	0.23	0.31	0.36
LTM Dividend per Share	0.57	0.57	0.57
(+) Excess Retained per Share	0.23	0.31	0.36
(=) Adjusted Dividend	0.80	0.88	0.93
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$81.38	$186.81	$199.34
Upside / Downside	254.43%	713.64%	768.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,992.61	8,512.13	9,065.42	9,654.68	10,282.23	10,950.57	11,279.09
Payout Ratio	56.63%	63.30%	69.98%	76.65%	83.33%	90.00%	92.50%
Projected Dividends (M)	4,526.21	5,388.51	6,343.79	7,400.50	8,567.77	9,855.52	10,433.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,010.26	5,057.75	5,105.25
Year 2 PV (M)	5,484.45	5,588.91	5,694.36
Year 3 PV (M)	5,948.90	6,119.67	6,293.68
Year 4 PV (M)	6,403.76	6,650.03	6,903.34
Year 5 PV (M)	6,849.18	7,180.00	7,523.48
PV of Terminal Value (M)	204,844.00	214,738.04	225,010.75
Equity Value (M)	234,540.55	245,334.40	256,530.85
Shares Outstanding (M)	7,973.93	7,973.93	7,973.93
Fair Value	$29.41	$30.77	$32.17
Upside / Downside	28.11%	34.00%	40.12%

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

Analysis Mode

Ticker

Industry

Sector

NARI Technology Co., Ltd. (600406.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener