DDM Analysis: 600846.SS

Valuation Snapshot

Stable Growth	$3.48 - $5.29	$4.33
Multi-Stage	$26.32 - $29.27	$27.76
Blended Fair Value	$16.05
Current Price	$13.77
Upside	16.53%
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	-5.74%	1.02%	0.29	0.24	0.35	0.62	0.51	0.39	0.40	0.29	0.40	0.29
YoY Growth	-	-	22.40%	-32.27%	-43.28%	21.66%	30.06%	-3.55%	40.76%	-27.79%	37.48%	10.33%
Dividend Yield	-	-	3.21%	2.86%	4.00%	7.32%	5.03%	4.73%	3.88%	3.16%	4.59%	2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	264.11
(-) Cash Dividends Paid (M)	46.62
(=) Cash Retained (M)	217.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	52.82	33.01	19.81
Cash Retained (M)	217.50	217.50	217.50
(-) Cash Required (M)	-52.82	-33.01	-19.81
(=) Excess Retained (M)	164.67	184.48	197.69
(/) Shares Outstanding (M)	622.73	622.73	622.73
(=) Excess Retained per Share	0.26	0.30	0.32
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.26	0.30	0.32
(=) Adjusted Dividend	0.34	0.37	0.39
WACC / Discount Rate	1.25%	1.25%	1.25%
Growth Rate	-7.74%	-6.74%	-5.74%
Fair Value	$3.48	$4.33	$5.29
Upside / Downside	-74.72%	-68.56%	-61.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	264.11	246.31	229.70	214.21	199.77	186.31	191.89
Payout Ratio	17.65%	32.12%	46.59%	61.06%	75.53%	90.00%	92.50%
Projected Dividends (M)	46.62	79.11	107.02	130.80	150.89	167.67	177.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.25%	1.25%	1.25%
Growth Rate	-7.74%	-6.74%	-5.74%
Year 1 PV (M)	77.30	78.13	78.97
Year 2 PV (M)	102.16	104.39	106.64
Year 3 PV (M)	122.00	126.01	130.10
Year 4 PV (M)	137.50	143.56	149.82
Year 5 PV (M)	149.29	157.56	166.19
PV of Terminal Value (M)	15,803.98	16,679.25	17,592.89
Equity Value (M)	16,392.22	17,288.90	18,224.60
Shares Outstanding (M)	622.73	622.73	622.73
Fair Value	$26.32	$27.76	$29.27
Upside / Downside	91.16%	101.62%	112.53%

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

Mode

Ticker

Industry

Sector

Shanghai Tongji Science&Technology Industrial Co.,Ltd (600846.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener