DDM Analysis: 603799.SS

Valuation Snapshot

Stable Growth	$151.59 - $601.77	$411.82
Multi-Stage	$74.17 - $81.09	$77.57
Blended Fair Value	$244.70
Current Price	$65.90
Upside	271.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	50.14%	34.90%	2.18	1.27	0.74	0.44	0.21	0.29	0.33	0.11	0.15	0.16
YoY Growth	-	-	71.73%	71.45%	68.51%	106.43%	-25.51%	-13.02%	208.66%	-29.32%	-5.81%	46.30%
Dividend Yield	-	-	6.39%	4.25%	1.34%	0.58%	0.40%	1.26%	1.39%	0.21%	0.69%	1.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,350.67
(-) Cash Dividends Paid (M)	2,568.74
(=) Cash Retained (M)	2,781.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,070.13	668.83	401.30
Cash Retained (M)	2,781.93	2,781.93	2,781.93
(-) Cash Required (M)	-1,070.13	-668.83	-401.30
(=) Excess Retained (M)	1,711.79	2,113.09	2,380.63
(/) Shares Outstanding (M)	1,768.29	1,768.29	1,768.29
(=) Excess Retained per Share	0.97	1.19	1.35
LTM Dividend per Share	1.45	1.45	1.45
(+) Excess Retained per Share	0.97	1.19	1.35
(=) Adjusted Dividend	2.42	2.65	2.80
WACC / Discount Rate	7.18%	7.18%	7.18%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$151.59	$411.82	$601.77
Upside / Downside	130.03%	524.92%	813.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,350.67	5,698.46	6,068.86	6,463.33	6,883.45	7,330.88	7,550.80
Payout Ratio	48.01%	56.41%	64.80%	73.20%	81.60%	90.00%	92.50%
Projected Dividends (M)	2,568.74	3,214.29	3,932.91	4,731.36	5,617.00	6,597.79	6,984.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.18%	7.18%	7.18%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,970.67	2,998.83	3,026.99
Year 2 PV (M)	3,359.34	3,423.32	3,487.91
Year 3 PV (M)	3,735.05	3,842.27	3,951.52
Year 4 PV (M)	4,098.12	4,255.72	4,417.83
Year 5 PV (M)	4,448.86	4,663.74	4,886.85
PV of Terminal Value (M)	112,543.53	117,979.42	123,623.36
Equity Value (M)	131,155.57	137,163.31	143,394.46
Shares Outstanding (M)	1,768.29	1,768.29	1,768.29
Fair Value	$74.17	$77.57	$81.09
Upside / Downside	12.55%	17.71%	23.05%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Zhejiang Huayou Cobalt Co., Ltd (603799.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener