DDM Analysis: 600739.SS

Valuation Snapshot

Stable Growth	$7.01 - $11.97	$9.16
Multi-Stage	$12.98 - $14.26	$13.61
Blended Fair Value	$11.38
Current Price	$12.29
Upside	-7.38%
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	8.68%	15.57%	0.52	0.59	0.67	0.64	0.48	0.34	0.52	0.33	0.33	0.32
YoY Growth	-	-	-12.03%	-11.62%	3.69%	34.88%	39.44%	-33.98%	55.06%	1.95%	3.70%	158.97%
Dividend Yield	-	-	4.96%	5.70%	5.12%	4.01%	2.34%	1.88%	3.39%	1.85%	1.85%	1.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	862.79
(-) Cash Dividends Paid (M)	398.90
(=) Cash Retained (M)	463.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	172.56	107.85	64.71
Cash Retained (M)	463.89	463.89	463.89
(-) Cash Required (M)	-172.56	-107.85	-64.71
(=) Excess Retained (M)	291.33	356.04	399.18
(/) Shares Outstanding (M)	1,522.31	1,522.31	1,522.31
(=) Excess Retained per Share	0.19	0.23	0.26
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.19	0.23	0.26
(=) Adjusted Dividend	0.45	0.50	0.52
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	0.02%	1.02%	2.02%
Fair Value	$7.01	$9.16	$11.97
Upside / Downside	-42.96%	-25.47%	-2.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	862.79	871.63	880.56	889.59	898.71	907.92	935.15
Payout Ratio	46.23%	54.99%	63.74%	72.49%	81.25%	90.00%	92.50%
Projected Dividends (M)	398.90	479.28	561.27	644.89	730.17	817.12	865.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	0.02%	1.02%	2.02%
Year 1 PV (M)	445.60	450.05	454.51
Year 2 PV (M)	485.15	494.90	504.75
Year 3 PV (M)	518.25	533.95	549.97
Year 4 PV (M)	545.54	567.69	590.50
Year 5 PV (M)	567.60	596.55	626.66
PV of Terminal Value (M)	17,193.23	18,070.04	18,982.26
Equity Value (M)	19,755.38	20,713.18	21,708.64
Shares Outstanding (M)	1,522.31	1,522.31	1,522.31
Fair Value	$12.98	$13.61	$14.26
Upside / Downside	5.59%	10.71%	16.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Liaoning Cheng Da Co., Ltd. (600739.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener