DDM Analysis: 603160.SS

Valuation Snapshot

Stable Growth	$7.01 - $9.29	$8.20
Multi-Stage	$14.32 - $15.84	$15.06
Blended Fair Value	$11.63
Current Price	$82.61
Upside	-85.92%
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	-15.84%	1.57%	0.21	0.04	0.22	0.44	0.79	0.49	0.59	0.38	0.22	0.21
YoY Growth	-	-	418.77%	-81.42%	-51.08%	-43.94%	59.75%	-16.69%	53.99%	78.03%	1.01%	20.00%
Dividend Yield	-	-	0.28%	0.07%	0.38%	0.62%	0.70%	0.19%	0.54%	0.42%	0.23%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	832.20
(-) Cash Dividends Paid (M)	186.90
(=) Cash Retained (M)	645.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	166.44	104.02	62.41
Cash Retained (M)	645.29	645.29	645.29
(-) Cash Required (M)	-166.44	-104.02	-62.41
(=) Excess Retained (M)	478.85	541.27	582.88
(/) Shares Outstanding (M)	463.43	463.43	463.43
(=) Excess Retained per Share	1.03	1.17	1.26
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	1.03	1.17	1.26
(=) Adjusted Dividend	1.44	1.57	1.66
WACC / Discount Rate	9.00%	9.00%	9.00%
Growth Rate	-9.54%	-8.54%	-7.54%
Fair Value	$7.01	$8.20	$9.29
Upside / Downside	-91.51%	-90.08%	-88.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	832.20	761.16	696.18	636.75	582.39	532.68	548.66
Payout Ratio	22.46%	35.97%	49.48%	62.98%	76.49%	90.00%	92.50%
Projected Dividends (M)	186.90	273.77	344.44	401.05	445.48	479.41	507.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.00%	9.00%	9.00%
Growth Rate	-9.54%	-8.54%	-7.54%
Year 1 PV (M)	248.43	251.17	253.92
Year 2 PV (M)	283.62	289.93	296.30
Year 3 PV (M)	299.67	309.72	319.99
Year 4 PV (M)	302.06	315.64	329.67
Year 5 PV (M)	294.98	311.65	329.06
PV of Terminal Value (M)	5,208.23	5,502.53	5,809.98
Equity Value (M)	6,636.99	6,980.64	7,338.93
Shares Outstanding (M)	463.43	463.43	463.43
Fair Value	$14.32	$15.06	$15.84
Upside / Downside	-82.66%	-81.77%	-80.83%

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

Shenzhen Goodix Technology Co., Ltd. (603160.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener