DDM Analysis: 600004.SS

Valuation Snapshot

Stable Growth	$3.89 - $5.56	$4.71
Multi-Stage	$8.93 - $9.85	$9.38
Blended Fair Value	$7.05
Current Price	$9.48
Upside	-25.67%
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	-12.92%	-8.44%	0.08	0.01	0.02	0.04	0.13	0.15	0.21	0.23	0.16	0.14
YoY Growth	-	-	1,297.02%	-72.98%	-53.38%	-66.64%	-14.71%	-29.17%	-5.95%	43.30%	10.49%	-21.62%
Dividend Yield	-	-	0.83%	0.05%	0.13%	0.35%	0.96%	1.20%	1.41%	1.44%	1.43%	1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,353.72
(-) Cash Dividends Paid (M)	380.60
(=) Cash Retained (M)	973.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	270.74	169.21	101.53
Cash Retained (M)	973.12	973.12	973.12
(-) Cash Required (M)	-270.74	-169.21	-101.53
(=) Excess Retained (M)	702.37	803.90	871.59
(/) Shares Outstanding (M)	2,343.85	2,343.85	2,343.85
(=) Excess Retained per Share	0.30	0.34	0.37
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.30	0.34	0.37
(=) Adjusted Dividend	0.46	0.51	0.53
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-4.27%	-3.27%	-2.27%
Fair Value	$3.89	$4.71	$5.56
Upside / Downside	-59.01%	-50.34%	-41.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,353.72	1,309.43	1,266.60	1,225.17	1,185.09	1,146.32	1,180.71
Payout Ratio	28.12%	40.49%	52.87%	65.25%	77.62%	90.00%	92.50%
Projected Dividends (M)	380.60	530.22	669.64	799.37	919.90	1,031.69	1,092.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-4.27%	-3.27%	-2.27%
Year 1 PV (M)	489.89	495.01	500.13
Year 2 PV (M)	571.66	583.66	595.79
Year 3 PV (M)	630.51	650.47	670.86
Year 4 PV (M)	670.39	698.85	728.20
Year 5 PV (M)	694.68	731.73	770.34
PV of Terminal Value (M)	17,882.29	18,836.01	19,830.01
Equity Value (M)	20,939.42	21,995.74	23,095.32
Shares Outstanding (M)	2,343.85	2,343.85	2,343.85
Fair Value	$8.93	$9.38	$9.85
Upside / Downside	-5.76%	-1.01%	3.94%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Guangzhou Baiyun International Airport Co., Ltd. (600004.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener