DDM Analysis: 603816.SS

Valuation Snapshot

Stable Growth	$331.03 - $390.01	$365.49
Multi-Stage	$106.67 - $117.01	$111.74
Blended Fair Value	$238.62
Current Price	$30.17
Upside	690.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.35%	13.70%	1.37	1.24	1.09	0.66	0.90	0.62	0.54	0.36	0.20	0.60
YoY Growth	-	-	10.66%	14.02%	63.45%	-26.28%	46.38%	14.06%	50.13%	82.37%	-67.00%	57.50%
Dividend Yield	-	-	5.34%	3.31%	2.68%	1.41%	1.45%	2.28%	1.58%	1.03%	0.72%	3.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,596.43
(-) Cash Dividends Paid (M)	79.42
(=) Cash Retained (M)	1,517.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	319.29	199.55	119.73
Cash Retained (M)	1,517.01	1,517.01	1,517.01
(-) Cash Required (M)	-319.29	-199.55	-119.73
(=) Excess Retained (M)	1,197.73	1,317.46	1,397.28
(/) Shares Outstanding (M)	814.07	814.07	814.07
(=) Excess Retained per Share	1.47	1.62	1.72
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	1.47	1.62	1.72
(=) Adjusted Dividend	1.57	1.72	1.81
WACC / Discount Rate	4.90%	4.90%	4.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$331.03	$365.49	$390.01
Upside / Downside	997.20%	1,111.44%	1,192.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,596.43	1,700.20	1,810.71	1,928.41	2,053.75	2,187.25	2,252.87
Payout Ratio	4.97%	21.98%	38.98%	55.99%	72.99%	90.00%	92.50%
Projected Dividends (M)	79.42	373.70	705.90	1,079.71	1,499.14	1,968.52	2,083.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.90%	4.90%	4.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	352.89	356.24	359.58
Year 2 PV (M)	629.48	641.47	653.57
Year 3 PV (M)	909.21	935.31	961.91
Year 4 PV (M)	1,192.11	1,237.96	1,285.11
Year 5 PV (M)	1,478.21	1,549.61	1,623.74
PV of Terminal Value (M)	82,272.45	86,246.24	90,372.12
Equity Value (M)	86,834.36	90,966.83	95,256.03
Shares Outstanding (M)	814.07	814.07	814.07
Fair Value	$106.67	$111.74	$117.01
Upside / Downside	253.55%	270.38%	287.84%

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

Jason Furniture (Hangzhou) Co.,Ltd. (603816.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener