DDM Analysis: 603969.SS

Valuation Snapshot

Stable Growth	$7.29 - $15.52	$10.36
Multi-Stage	$8.85 - $9.72	$9.28
Blended Fair Value	$9.82
Current Price	$10.77
Upside	-8.81%
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	-7.93%	7.17%	0.09	0.08	0.03	0.09	0.09	0.14	0.09	0.11	0.07	0.04
YoY Growth	-	-	20.82%	195.21%	-72.56%	5.42%	-35.87%	53.27%	-16.40%	55.26%	62.79%	-6.76%
Dividend Yield	-	-	1.53%	1.35%	0.54%	1.74%	1.97%	3.50%	1.39%	1.68%	0.93%	0.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	341.03
(-) Cash Dividends Paid (M)	26.52
(=) Cash Retained (M)	314.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68.21	42.63	25.58
Cash Retained (M)	314.51	314.51	314.51
(-) Cash Required (M)	-68.21	-42.63	-25.58
(=) Excess Retained (M)	246.30	271.88	288.93
(/) Shares Outstanding (M)	855.34	855.34	855.34
(=) Excess Retained per Share	0.29	0.32	0.34
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.29	0.32	0.34
(=) Adjusted Dividend	0.32	0.35	0.37
WACC / Discount Rate	6.89%	6.89%	6.89%
Growth Rate	2.41%	3.41%	4.41%
Fair Value	$7.29	$10.36	$15.52
Upside / Downside	-32.31%	-3.76%	44.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	341.03	352.67	364.71	377.16	390.03	403.35	415.45
Payout Ratio	7.78%	24.22%	40.67%	57.11%	73.56%	90.00%	92.50%
Projected Dividends (M)	26.52	85.42	148.31	215.40	286.89	363.01	384.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.89%	6.89%	6.89%
Growth Rate	2.41%	3.41%	4.41%
Year 1 PV (M)	79.14	79.91	80.69
Year 2 PV (M)	127.30	129.80	132.32
Year 3 PV (M)	171.28	176.35	181.52
Year 4 PV (M)	211.36	219.73	228.36
Year 5 PV (M)	247.77	260.10	272.93
PV of Terminal Value (M)	6,735.21	7,070.52	7,419.05
Equity Value (M)	7,572.06	7,936.42	8,314.86
Shares Outstanding (M)	855.34	855.34	855.34
Fair Value	$8.85	$9.28	$9.72
Upside / Downside	-17.80%	-13.85%	-9.74%

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

Silvery Dragon Prestressed Materials Co., Ltd. (Tianjin) (603969.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener